Molson Coors Beverage Co (TAP) stock analysis
Close on Nov 11, 2026Market cap $7.01BP/E 8.4Yield 4.74%
StockData Score
Prices as of Nov 11, 2026How the score works
Solid15 of 30 checks passed
Molson Coors Beverage passes 15 of the 30 checks behind our score; 4 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
- 6/6
- Growth
- 0/6
- Past performance
- 1/6
- Financial health
- 3/6
- Dividend
- 5/6
What stands out
Margin of safety over 20%
The price is 62.0% below fair value, more than the 20% cushion we look for.
Trading below fair value
The share price of $39.69 is below our fair value estimate of $104.47.
Interest well covered
Operating income covers interest expense 5.0 times.
Debt covered by cash flow
Operating cash flow over the last twelve months equals 30.4% of total debt.
What to watch
Return on equity under 15%
Return on equity was 8.7% over the last twelve months and averaged 0.8% over five years; we look for 15% on both.
Return on capital under 10%
Return on invested capital was 6.5%, below the 10% that usually covers the cost of capital.
High debt
Debt is 58.5% of shareholders' equity, above the 40% we consider low.
Revenue growing under 10% a year
Revenue grew 0.6% a year over the last three fiscal years, short of the 10% we look for.
Valuation6/6
P/E below its 5-year median
Molson Coors Beverage's P/E of 8.4 is below its own 5-year median of 11.7.
P/E below the industry
Molson Coors Beverage's P/E of 8.4 is below the Beverages median of 32.8.
EV/EBITDA below its 5-year median
Molson Coors Beverage's EV/EBITDA of 6.1 is below its 5-year median of 8.8.
P/B below the industry
Molson Coors Beverage's price-to-book of 0.68 is below the Beverages median of 2.94.
Trading below fair value
The share price of $39.69 is below our fair value estimate of $104.47.
Margin of safety over 20%
The price is 62.0% below fair value, more than the 20% cushion we look for.
Growth0/6
Revenue growing under 10% a year
Revenue grew 0.6% a year over the last three fiscal years, short of the 10% we look for.
EPS growth over 3 years
Needs positive EPS three years ago and today.
Earnings acceleration
Needs positive net income now, a year ago and five years ago.
Growing slower than the industry
Revenue grew -2.3% over the last twelve months; the Beverages median is 4.5%.
Guidance unchanged
The latest outlook (full year 2026 Underlying depreciation and amortization, Aug 6, 2026) was maintained, so it neither adds nor takes away points.
Gross margin slipping
Gross margin was 30.8% over the last twelve months, against 33.0% a year earlier.
Past performance1/6
Return on equity under 15%
Return on equity was 8.7% over the last twelve months and averaged 0.8% over five years; we look for 15% on both.
Return on capital under 10%
Return on invested capital was 6.5%, below the 10% that usually covers the cost of capital.
Return on equity below the industry
Molson Coors Beverage's return on equity of 8.7% is below the Beverages median of 12.6%.
Earnings over 5 years
Needs positive net income five years ago and in the latest year.
Net margin above its 5-year average
Net margin was 6.9% over the last twelve months, against a 5-year average of 1.1%.
Net margin below the industry
Molson Coors Beverage's net margin of 6.9% is below the Beverages median of 7.3%.
Financial health3/6
High debt
Debt is 58.5% of shareholders' equity, above the 40% we consider low.
Debt falling against equity
Debt to equity fell from 66.5% five years ago to 58.5%.
Debt covered by cash flow
Operating cash flow over the last twelve months equals 30.4% of total debt.
Interest well covered
Operating income covers interest expense 5.0 times.
Short-term assets don't cover short-term debts
Current assets are 0.86 times current liabilities.
Elevated bankruptcy risk
The Altman Z-score is 1.46; above 3 is the safe zone and below 1.8 the distress zone.
Dividend5/6
Pays a dividend
Molson Coors Beverage paid dividends worth 4.8% of the share price over the last twelve months.
Yield above Treasuries
The 4.8% yield is above the 4.4% on a 1-year Treasury.
Yield in the top quarter
The top quarter of US dividend payers yield 3.8% or more; Molson Coors Beverage yields 4.8%.
Dividend was cut
The dividend per share fell by more than 10% at least once in the last 10 fiscal years.
Covered by earnings
Dividends take 40.7% of net income.
Covered by free cash flow
Dividends take 31.1% of free cash flow.
Fair value
How we estimate itOur estimate per share
$104.47
The share price is 62% below this estimate.
| Method | Multiple used | Own 5Y median | Industry median | Value per share | Weight |
|---|---|---|---|---|---|
| P/E | 22.2× | 11.7× | 32.8× | $104.13 | 40% |
| EV/EBITDA | 11.9× | 8.8× | 15.0× | $107.26 | 35% |
| P/B | 1.9× | 0.9× | 2.9× | $110.25 | 10% |
| Earnings power | 7.4% cost of equity | – | – | $95.02 | 15% |
| Fair value | $104.47 | 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 11.7
- 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
- $135.53M
- Value traded per 1% price move
- $95.68M
Downside
Medium risk
- Typical loss in a bad month
- 16.7%
- Volatility (annualized)
- 30%
- Sharpe ratio, 1 year
- -0.65
- Beta to the S&P 500 (5Y)
- 0.37
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 | -5.1% | +0.6% | +2.2% | +13.8% | |
| Gross profit | -5.7% | +5.4% | +2.6% | +11.5% | |
| Free cash flow | -13.6% | +8.3% | -1.0% | +9.2% | |
| Dividend per share | +6.8% | +7.3% | +27.0% | +1.4% |
Returns and balance sheet
10 fiscal years. Hover a measure to see how it is calculated.
| Measure | FY2016 | FY2020 | FY2025 | Trend |
|---|---|---|---|---|
| Return on equity | 17.3% | -7.4% | -18.3% | |
| Return on assets | 7.7% | -3.4% | -8.8% | |
| Current ratio | 0.69 | 0.62 | 0.55 | |
| Debt to equity | 1.06 | 0.67 | 0.62 | |
| Net debt to EBITDA | 3.10× | 14.54× | -3.32× | |
| Interest coverage | 12.2× | -1.5× | -9.4× | |
| Inventory turnover | 12.2× | 12.4× | 12.1× | |
| Capex to revenue | 5.2% | 4.9% | 5.5% | |
| Diluted shares | 213M | 217M | 199M |
Where the cash went
Fiscal 2021 to 2025, five years combined
Molson Coors Beverage generated $8.85B from operations and spent $6.37B on capital expenditure, dividends and share buybacks. 51% 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 | -16.4% | 0.53× | 2.09× | -18.3% |
| FY2024 | 8.2% | 0.52× | 1.99× | 8.5% |
| FY2023 | 6.8% | 0.53× | 2.02× | 7.3% |
| FY2022 | -1.4% | 0.48× | 2.05× | -1.3% |
| FY2021 | 8.1% | 0.45× | 2.13× | 7.8% |
| FY2020 | -8.1% | 0.42× | 2.18× | -7.4% |
| FY2019 | 1.9% | 0.44× | 2.19× | 1.8% |
| FY2018 | 8.4% | 0.44× | 2.28× | 8.4% |
| FY2017 | 11.6% | 0.45× | 2.44× | 12.8% |
| FY2016 | 24.2% | 0.32× | 2.25× | 17.3% |
Piotroski F-Score
Nine tests of profitability, balance sheet and efficiency, fiscal 2025 against fiscal 2024
- ProfitableNet income above zero-$2.14B
- Cash generatingOperating cash flow above zero$1.78B
- Return on assets improvedROA up on the prior year4.3% → -8.2%
- Earnings backed by cashOperating cash flow above net income$1.78B vs -$2.14B
- Less leverageLong-term debt to assets fell23.5% → 17.0%
- Better liquidityCurrent ratio rose0.94 → 0.55
- No dilutionShare count did not rise210M → 199M
- Gross margin improvedGross margin up on the prior year33.01% → 32.78%
- More efficientAsset turnover rose0.52 → 0.50
See a number that looks wrong?