Valuation Molson Coors Beverage Company

Equities

Market Closed - Nyse Other stock markets 01:30:02 19/05/2026 am IST			5-day change	1st Jan Change
41.68 ^USD	+2.06%		+0.58%	-10.71%

18/05	Wells Fargo Adjusts PT on Molson Coors Beverage to $43 From $45, Maintains Equalweight Rating	MT
12/05	Molson Coors Beverage Company Presents at Goldman Sachs Global Staples Forum 2026, May-12-2026 09:20 AM

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	10,086	11,220	13,210	11,809	9,225	7,816	-	-
Change	-	11.24%	17.74%	-10.61%	-21.88%	-15.27%	-	-
Enterprise Value (EV) ¹	16,611	17,182	18,565	16,985	14,628	13,159	12,993	12,690
Change	-	3.44%	8.05%	-8.51%	-13.88%	-10.05%	-1.26%	-2.33%
P/E ratio	10x	-63.6x	14x	10.7x	-4.34x	8.41x	8.16x	7.34x
PBR	0.75x	0.88x	0.99x	0.89x	0.87x	0.74x	0.7x	0.65x
PEG	-	1x	-0x	0.5x	0x	-0x	2.65x	0.7x
Capitalization / Revenue	0.98x	1.05x	1.13x	1.02x	0.83x	0.7x	0.7x	0.69x
EV / Revenue	1.62x	1.61x	1.59x	1.46x	1.31x	1.18x	1.16x	1.13x
EV / EBITDA	7.99x	8.44x	7.66x	6.86x	6.32x	6.23x	6.2x	5.96x
EV / EBIT	13.1x	13x	10.8x	9.13x	9.34x	9.46x	9.35x	8.98x
EV / FCF	15.8x	20.4x	13.2x	13.7x	13.7x	11x	12.1x	11.6x
FCF Yield	6.33%	4.89%	7.58%	7.28%	7.3%	9.11%	8.25%	8.64%
Dividend per Share ²	0.68	1.52	1.64	1.76	1.88	1.922	2.027	2.112
Rate of return	1.47%	2.95%	2.68%	3.07%	4.03%	4.61%	4.86%	5.07%
EPS ²	4.62	-0.81	4.37	5.35	-10.75	4.957	5.11	5.68
Distribution rate	14.7%	-188%	37.5%	32.9%	-17.5%	38.8%	39.7%	37.2%
Net sales ¹	10,280	10,701	11,702	11,627	11,141	11,134	11,177	11,257
EBITDA ¹	2,078	2,036	2,423	2,477	2,315	2,112	2,097	2,130
EBIT ¹	1,266	1,325	1,717	1,861	1,566	1,391	1,390	1,414
Net income ¹	1,006	-175.3	948.9	1,122	-2,140	937.6	910	941.6
Net Debt ¹	6,525	5,962	5,355	5,177	5,403	5,342	5,176	4,873
Reference price ²	46.35	51.52	61.21	57.32	46.68	41.68	41.68	41.68
Nbr of stocks (in thousands)	2,16,970	2,16,509	2,15,660	2,06,013	1,97,634	1,87,551	-	-
Announcement Date	23/02/22	21/02/23	13/02/24	13/02/25	18/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MOLSON COORS BEVERAGE COMPANY	8.41x	1.18x	6.23x	4.61%	781.64Cr
ANHEUSER-BUSCH INBEV SA/NV	17.61x	3.37x	9.32x	1.77%	16TCr
AMBEV S.A.	15.43x	2.48x	7.35x	5.71%	4.91TCr
HEINEKEN N.V.	14.4x	1.72x	7.64x	3.04%	4.19TCr
CONSTELLATION BRANDS, INC.	12.73x	3.95x	10.44x	2.86%	2.54TCr
CARLSBERG A/S	13.69x	1.86x	8.7x	3.76%	1.82TCr
ASAHI GROUP HOLDINGS, LTD.	14.92x	1.22x	8.88x	3.28%	1.42TCr
KIRIN HOLDINGS COMPANY, LIMITED	12.23x	1.15x	7.97x	3.04%	1.32TCr
Average	13.68x	2.12x	8.32x	3.51%	4.1TCr
Weighted average by Cap.	15.73x	2.75x	8.72x	2.9%