TAP - NYSE
Molson Coors Beverage Company
$38.62
-0.41%Molson Coors Beverage Company manufactures, markets, and sells beer and other malt beverage products under various brands in the Americas, Europe, Middle East, Africa, and Asia Pacific. It offers flavored malt beverages, craft, and ready to drink beverages. The company was formerly known as Molson Coors Brewing Company and changed its name to Molson Coors Beverage Company in January 2020. Molson Coors Beverage Company was founded in 1774 and is based in Golden, Colorado.
At a Glance
Live SnapshotMolson Coors Beverage Company Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $1.5B | $1.3B | $1.1B | $993.3M | $858.0M | $741.1M | $640.2M | $553.0M | $477.6M | $412.6M |
| Maintenance CapEx | -$123.8M | -$106.9M | -$92.4M | -$79.8M | -$68.9M | -$59.5M | -$51.4M | -$44.4M | -$38.4M | -$33.1M |
| Owner Earnings | $1.4B | $1.2B | $1.1B | $913.6M | $789.1M | $681.6M | $588.8M | $508.6M | $439.3M | $379.4M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $1.3B | $1.0B | $839.6M | $671.5M | $537.1M | $429.5M | $343.5M | $274.8M | $219.7M | $175.8M |
Related Guides
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.