$22.18
Above FV▼ -29.3% against the close used
Model range $11.31 – $30.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$11.31Fair value$22.18Bull$30.60
FairClose
52-week traded range
52W low $25.3052W high $33.50
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Keurig Dr Pepper closed at $31.39, 41.5% above the consensus fair value of $22.18 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 20.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$20.76
-33.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$25.14
-19.9%
√(22.5 × EPS × BVPS)
EPS=1.53, BVPS=18.36 · outside Graham range (P/E 20.5, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
$30.60
-2.5%
EPS × 20x (sector P/E)
EPS=1.53, Sector P/E=20x
Peter Lynch (PEG)
$11.31
-64.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1.53, g=7.4%
EV/EBITDA
$20.16
-35.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.03B
Dividend Discount (DDM)
$11.73
-62.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.92, r=10%, g=2%
Book Value (P/B)
$13.92
-55.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18.36, ROE=8.3%, g=3%, r=10%
Reverse DCF
$31.39
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.5% | Historical: -7.4%
Margin of Safety
$19.13
-39.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=25.5, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.