Keurig Dr Pepper Inc. (KDP) stock analysis
Close on Nov 11, 2026Market cap $52.05BP/E 35.1Yield 2.41%
StockData Score
Prices as of Nov 11, 2026How the score works
Weak8 of 30 checks passed
Keurig Dr Pepper passes 8 of the 30 checks behind our score; 2 could not be run for lack of data and count as not passed. Each dot in the shape is one check — hover it for the numbers.
- Valuation
- 1/6
- Growth
- 2/6
- Past performance
- 1/6
- Financial health
- 0/6
- Dividend
- 4/6
What stands out
Earnings grew over 5 years
Net income grew 9.4% a year on average over the last five fiscal years.
EPS growing 10%+ a year
Diluted EPS grew 14.8% a year over the last three fiscal years.
Covered by free cash flow
Dividends take 53.8% of free cash flow.
Covered by earnings
Dividends take 76.0% of net income.
What to watch
Margin of safety under 20%
The price is 34.2% above fair value, so there is no margin of safety.
Trading above fair value
The share price of $38.25 is above our fair value estimate of $28.51.
Return on equity under 15%
Return on equity was 6.5% over the last twelve months and averaged 7.4% over five years; we look for 15% on both.
Return on capital under 10%
Return on invested capital was 5.9%, below the 10% that usually covers the cost of capital.
Valuation1/6
P/E above its 5-year median
Keurig Dr Pepper's P/E of 35.1 is above its own 5-year median of 24.7.
P/E above the industry
Keurig Dr Pepper's P/E of 35.1 is above the Beverages median of 32.8.
EV/EBITDA above its 5-year median
Keurig Dr Pepper's EV/EBITDA of 23.3 is above its 5-year median of 20.8.
P/B below the industry
Keurig Dr Pepper's price-to-book of 2.05 is below the Beverages median of 2.94.
Trading above fair value
The share price of $38.25 is above our fair value estimate of $28.51.
Margin of safety under 20%
The price is 34.2% above fair value, so there is no margin of safety.
Growth2/6
Revenue growing under 10% a year
Revenue grew 5.7% a year over the last three fiscal years, short of the 10% we look for.
EPS growing 10%+ a year
Diluted EPS grew 14.8% a year over the last three fiscal years.
Earnings growth not accelerating
Net income grew 4.1% over the last twelve months, against a 5-year average of 9.4% a year.
Growing faster than the industry
Revenue grew 43.0% over the last twelve months; the Beverages median is 4.5%.
Guidance issued
The latest outlook (2026 net sales, Nov 3, 2026) was issued for the first time, so it neither adds nor takes away points.
Gross margin slipping
Gross margin was 48.0% over the last twelve months, against 54.8% a year earlier.
Past performance1/6
Return on equity under 15%
Return on equity was 6.5% over the last twelve months and averaged 7.4% over five years; we look for 15% on both.
Return on capital under 10%
Return on invested capital was 5.9%, below the 10% that usually covers the cost of capital.
Return on equity below the industry
Keurig Dr Pepper's return on equity of 6.5% is below the Beverages median of 16.5%.
Earnings grew over 5 years
Net income grew 9.4% a year on average over the last five fiscal years.
Net margin below its 5-year average
Net margin was 7.1% over the last twelve months, against a 5-year average of 12.8%.
Net margin below the industry
Keurig Dr Pepper's net margin of 7.1% is below the Beverages median of 7.3%.
Financial health0/6
High debt
Debt is 114% of shareholders' equity, above the 40% we consider low.
Debt rising against equity
Debt to equity rose from 56.6% five years ago to 114%.
Debt not well covered by cash flow
Operating cash flow over the last twelve months equals 10.2% of total debt; we look for at least 20%.
Interest coverage
Interest expense is not reported separately.
Short-term assets don't cover short-term debts
Current assets are 0.52 times current liabilities.
Elevated bankruptcy risk
The Altman Z-score is 0.96; above 3 is the safe zone and below 1.8 the distress zone.
Dividend4/6
Pays a dividend
Keurig Dr Pepper paid dividends worth 2.4% of the share price over the last twelve months.
Yield below Treasuries
The 2.4% yield is below the 4.4% on a 1-year Treasury.
Yield below the top quarter
The top quarter of US dividend payers yield 3.8% or more; Keurig Dr Pepper yields 2.4%.
Dividend not cut
The dividend per share has not fallen by more than 10% in any of the last 9 fiscal years.
Covered by earnings
Dividends take 76.0% of net income.
Covered by free cash flow
Dividends take 53.8% of free cash flow.
Fair value
How we estimate itOur estimate per share
$28.51
The share price is 34% above this estimate.
| Method | Multiple used | Own 5Y median | Industry median | Value per share | Weight |
|---|---|---|---|---|---|
| P/E | 28.7× | 24.7× | 32.8× | $31.30 | 40% |
| EV/EBITDA | 17.9× | 20.8× | 15.0× | $27.18 | 35% |
| P/B | 2.4× | 1.8× | 2.9× | $44.59 | 10% |
| Earnings power | 7.4% cost of equity | – | – | $13.49 | 15% |
| Fair value | $28.51 | 100% | |||
Valuation over time
Using the earnings and balance sheet published at each date, not today's.
- P/E at month end
- Own 5-year median 24.7
- Beverages median 32.8
An estimate from reported numbers and market multiples, not a price target or investment advice. It can be far off for companies whose profits are about to change sharply.
Market risk
From the past year of daily prices.
Liquidity
Low risk
- Average value traded per day
- $563.12M
- Value traded per 1% price move
- $263.19M
Downside
Low risk
- Typical loss in a bad month
- 11.7%
- Volatility (annualized)
- 27%
- Sharpe ratio, 1 year
- 1.56
- Beta to the S&P 500 (5Y)
- 0.30
Typical bad-month loss, week by week
Margins
Share of revenue, fiscal years 2011 to 2025
Gross margin
Operating margin
Net margin
Growth rates
Compound annual growth to fiscal 2025
| Per year | 1 year | 3 years | 5 years | 10 years | Five-year pace |
|---|---|---|---|---|---|
| Revenue | +8.2% | +5.7% | +7.4% | +10.2% | |
| Gross profit | +5.5% | +7.1% | +6.8% | +9.2% | |
| Operating income | +38.0% | +11.1% | +7.6% | +10.7% | |
| Net income | +44.3% | +13.1% | +9.4% | +10.5% | |
| EPS, diluted | +45.7% | +14.8% | +10.5% | +5.3% | |
| Free cash flow | -9.1% | -15.4% | -5.5% | +6.1% | |
| Dividend per share | +3.4% | +5.9% | +8.9% | +7.6% |
Returns and balance sheet
10 fiscal years. Hover a measure to see how it is calculated.
| Measure | FY2016 | FY2020 | FY2025 | Trend |
|---|---|---|---|---|
| Return on equity | 39.2% | 5.6% | 8.4% | |
| Return on assets | 9.1% | 2.7% | 3.8% | |
| Current ratio | 2.60 | 0.31 | 0.64 | |
| Debt to equity | 2.10 | 0.57 | 0.63 | |
| Net debt to EBITDA | 2.86× | – | – | |
| Interest coverage | 9.7× | 4.1× | – | |
| Inventory turnover | 12.6× | 7.2× | 5.0× | |
| Capex to revenue | 2.8% | 4.0% | 2.9% | |
| Diluted shares | 809M | 1.42B | 1.36B |
Where the cash went
Fiscal 2021 to 2025, five years combined
Keurig Dr Pepper generated $11.25B from operations and spent $10.08B on capital expenditure, dividends and share buybacks. 22% of that went back into the business.
DuPont analysis
Return on equity split into margin, efficiency and leverage
| Fiscal year | Net margin | Asset turnover | Equity multiplier | Return on equity |
|---|---|---|---|---|
| FY2025 | 12.5% | 0.30× | 2.19× | 8.4% |
| FY2024 | 9.4% | 0.29× | 2.11× | 5.8% |
| FY2023 | 14.7% | 0.28× | 2.05× | 8.6% |
| FY2022 | 10.2% | 0.27× | 2.04× | 5.7% |
| FY2021 | 16.9% | 0.25× | 2.06× | 8.8% |
| FY2020 | 11.4% | 0.23× | 2.11× | 5.6% |
| FY2019 | 11.3% | 0.23× | 2.15× | 5.5% |
| FY2018 | 7.9% | 0.23× | 2.16× | 3.9% |
| FY2017 | 16.1% | 0.52× | 2.68× | 22.6% |
| FY2016 | 13.2% | 0.69× | 4.32× | 39.2% |
Piotroski F-Score
Nine tests of profitability, balance sheet and efficiency, fiscal 2025 against fiscal 2024
- ProfitableNet income above zero$2.08B
- Cash generatingOperating cash flow above zero$1.99B
- Return on assets improvedROA up on the prior year2.8% → 3.9%
- Earnings backed by cashOperating cash flow above net income$1.99B vs $2.08B
- Less leverageLong-term debt to assets fell24.2% → 23.5%
- Better liquidityCurrent ratio rose0.49 → 0.64
- No dilutionShare count did not rise1.37B → 1.36B
- Gross margin improvedGross margin up on the prior year55.56% → 54.20%
- More efficientAsset turnover rose0.29 → 0.31
See a number that looks wrong?