Valuation Molson Coors Beverage Company

Equities

Real-time Estimate Cboe BZX Other stock markets 18:32:45 10/03/2026 GMT			5-day change	1st Jan Change
45.86 ^USD	-0.32%		-4.60%	-1.78%

11:50am	Molson Coors Beverage Company Launches Simply Spiked Bolder Strawberry Lemonade	CI
03-03	Rothschild & Co Redburn Adjusts PT on Molson Coors Beverage to $48 From $52, Maintains Neutral Rating	MT

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	8,664	-	-
Change	-	11.24%	17.74%	-10.61%	-21.88%	-6.08%	-	-
Enterprise Value (EV) ¹	16,611	17,182	18,565	16,985	14,628	13,871	13,762	13,502
Change	-	3.44%	8.05%	-8.51%	-13.88%	-5.17%	-0.79%	-1.89%
P/E ratio	10x	-63.6x	14x	10.7x	-4.34x	9.52x	8.95x	8.51x
PBR	0.75x	0.88x	0.99x	0.89x	0.87x	0.83x	0.78x	0.73x
PEG	-	1x	-0x	0.5x	0x	-0x	1.4x	1.63x
Capitalization / Revenue	0.98x	1.05x	1.13x	1.02x	0.83x	0.78x	0.78x	0.77x
EV / Revenue	1.62x	1.61x	1.59x	1.46x	1.31x	1.25x	1.23x	1.2x
EV / EBITDA	7.99x	8.44x	7.66x	6.86x	6.32x	6.53x	6.5x	6.27x
EV / EBIT	13.1x	13x	10.8x	9.13x	9.34x	9.88x	9.68x	9.35x
EV / FCF	15.8x	20.4x	13.2x	13.7x	13.7x	11.6x	11.6x	12.4x
FCF Yield	6.33%	4.89%	7.58%	7.28%	7.3%	8.64%	8.59%	8.04%
Dividend per Share ²	0.68	1.52	1.64	1.76	1.88	1.966	2.066	2.158
Rate of return	1.47%	2.95%	2.68%	3.07%	4.03%	4.27%	4.49%	4.69%
EPS ²	4.62	-0.81	4.37	5.35	-10.75	4.832	5.14	5.409
Distribution rate	14.7%	-188%	37.5%	32.9%	-17.5%	40.7%	40.2%	39.9%
Net sales ¹	10,280	10,701	11,702	11,627	11,141	11,129	11,153	11,235
EBITDA ¹	2,078	2,036	2,423	2,477	2,315	2,125	2,118	2,154
EBIT ¹	1,266	1,325	1,717	1,861	1,566	1,404	1,422	1,444
Net income ¹	1,006	-175.3	948.9	1,122	-2,140	920.6	929.9	950.8
Net Debt ¹	6,525	5,962	5,355	5,177	5,403	5,207	5,098	4,837
Reference price ²	46.35	51.52	61.21	57.32	46.68	46.01	46.01	46.01
Nbr of stocks (in thousands)	216,970	216,509	215,660	206,013	197,634	187,929	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MOLSON COORS BEVERAGE COMPANY	9.59x	1.24x	6.5x	4.28%	8.66B
ANHEUSER-BUSCH INBEV SA/NV	16.58x	3.14x	8.63x	1.98%	142B
AMBEV S.A.	15.42x	2.39x	7.27x	5.7%	46.18B
HEINEKEN N.V.	15.4x	1.82x	8.07x	2.82%	45.51B
CONSTELLATION BRANDS, INC.	14.47x	4.05x	10.97x	2.74%	25.83B
CARLSBERG A/S	14.72x	1.91x	8.91x	3.48%	18.59B
ASAHI GROUP HOLDINGS, LTD.	14.25x	1.24x	8.72x	3.13%	15.05B
KIRIN HOLDINGS COMPANY, LIMITED	14.18x	1.19x	8.97x	2.89%	13.37B
Average	14.33x	2.12x	8.51x	3.38%	39.34B
Weighted average by Cap.	15.55x	2.61x	8.52x	2.95%