Keurig Dr Pepper Inc. (KDP)
適正価値ファンダメンタル
58
株価
$31.36
時価総額
$42.02B
パート1 · 企業の価値
概要
Keurig Dr Pepper sells packaged drinks — sodas such as Dr Pepper and 7UP, juices, waters and energy drinks — and coffee sold through Keurig single-serve brewers and K-Cup pods. It owns its own brands rather than bottling for someone else, and reaches stores through a mix of its own direct delivery trucks and traditional retail distribution, covering the US, Canada and Mexico plus a smaller international coffee business.
収益の仕組み
Revenue comes from selling finished beverages and coffee at wholesale to retailers, plus concentrate sold to third-party bottlers who turn it into finished drinks themselves. The Keurig side layers a hardware-and-refill model on top: brewers are sold once, but K-Cup pods are repurchased continuously by households that already own a machine, giving that part of the business a recurring, subscription-like character even though nothing is formally subscribed to.
セグメント別売上高
Carbonated soft drinks, juices, waters and other cold beverages sold in the United States, the company's largest business by far.
Keurig brewers and K-Cup pods sold in the United States, covering both the company's own coffee brands and licensed third-party brands.
Beverages and coffee sold outside the United States, mainly in Canada and Mexico, plus smaller export markets.
競争優位性(moat)
ブランド · 狭いDecades-old, widely recognised brands like Dr Pepper and 7UP, and the installed base of Keurig brewers that keeps households buying K-Cup pods, both create real repeat purchasing without much active effort. The advantage is narrow rather than wide because private-label and third-party pods now fit Keurig machines, and shelf space is a constant negotiation with a handful of very large retailers.
需要を左右する要因
ディフェンシブSoda and coffee are routine, low-cost purchases that households keep buying through economic downturns, so unit demand is fairly stable regardless of the broader cycle. The main swing factor is not whether people buy, but the mix and price point they choose, and how much retailers push private-label alternatives when budgets tighten.
主なリスク
- Acquisition and planned separation execution risk — The company has agreed to acquire JDE Peet's and then split itself into a separate beverage company and a separate global coffee company; a deal and corporate break-up of this size carries real integration, financing and timing risk.
- Reliance on a few very large retail customers — A large share of sales flows through a handful of major retailers led by Walmart; losing shelf space or favourable terms with any of them would have an outsized effect on results.
- Commodity and input cost inflation — Green coffee, aluminium, sweeteners and packaging costs can rise faster than the company can pass them through in prices, squeezing margins.
- Shifting consumer preferences — Long-term consumer movement away from sugary carbonated drinks toward water, energy drinks and other categories requires continual reformulation and new product launches to keep volumes from eroding.
- Higher leverage from the JDE Peet's deal — Financing the JDE Peet's acquisition adds meaningful debt to the balance sheet ahead of the planned separation, reducing financial flexibility in the interim.
顧客集中度
Walmart is disclosed as accounting for more than 10% of net sales, present in all three of the company's segments; in fiscal 2024, the last year with a precise figure disclosed, Walmart sales were about $2.5 billion.
強気材料
Buyers argue that splitting into a focused North American beverage company and a global coffee champion should let each business be run and valued on its own merits, that the installed base of Keurig brewers keeps generating recurring pod sales, and that well-known brands give the beverage business durable, low-volatility demand.
弱気材料
Sellers worry that the JDE Peet's acquisition and subsequent split are a complex, debt-funded transformation that could distract management and disappoint if execution slips, that reliance on a handful of giant retailers limits pricing power, and that coffee and soda categories both face slow structural pressure from changing consumer tastes.
Written by the editors, published on 2026年8月18日
Direct competitors
Who this company fights with for the same customers
Generated on 2026年9月19日 with claude-haiku-4-5 — shared with all users
Named first among competitors in KDP's own 10-K, Coca-Cola fights for the same shelf space, fountain accounts and retail promotions in carbonated soft drinks, water and juice across North America.
PepsiCo sells directly rival colas, citrus sodas, waters and sports drinks through its own direct-store-delivery network, competing with KDP for the same supermarket, convenience-store and foodservice customers.
Smucker's Folgers, Café Bustelo and Dunkin' at-home coffee compete for the same grocery coffee shopper, both in bags and in single-serve pods.
Starbucks packaged coffee and ready-to-drink bottled beverages compete with KDP's owned coffee brands for the premium at-home and on-the-go coffee occasion.
Since KDP built an energy portfolio around GHOST and C4, it competes head-on with Monster for the same cold-vault space and the same young energy-drink buyer.
With Nespresso and Nescafé Dolce Gusto, Nestlé is the main global challenger to the Keurig single-serve brewing system and its K-Cup pod refills.
貸借対照表と流動性
売上高
$20.09B
直近12か月(2026/6/30まで)
純利益
$1.43B
直近12か月(2026/6/30まで)
フリーキャッシュフロー
$1.50B
自己資本合計
$25.52B
負債合計
$29.94B
流動比率
0.48
利払い倍率
-
負債/EBITDA
5.62
一株当たり利益(EPS)
売上高と純利益
フリーキャッシュフロー
収益内訳
財務推移表
利益率の推移
負債の推移
負債の重さ
成長率グリッド
成長率 — 売上高
適正価値の推定
適正価値
$32.68
現在株価
$31.36
安全マージン
+4.0%
適正価値レンジ
$21.24 - $44.12
使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。
推定方法
バリュエーション指標
P/E レシオ
30.65
ROE
8.1%
P/B レシオ
1.65
P/FCF
20.96
粗利益率
49.4%
ROIC
3.8%
収益性レーダー
価値創造(経済的モート)
ROIC
3.8%
WACC
4.9%
ROIC − WACC
-1.1 pp
ROICが資本コストを下回っています。投資した1ドルごとに企業は価値を破壊しています。
ファンダメンタル分析基準
合格(14)
- EPS shows upward trend
- Gross Margin 49.4%
- P/FCF 20.96
- P/B Ratio 1.65
- Debt/Equity ratio
- Operating Margin 16.2%
- Positive Free Cash Flow
- Debt/EBITDA
- Return on Tangible Assets
- Revenue Growth 5Y 7.4%
- Analyst Consensus 67% Buy
- Earnings Quality (OCF/NI) 1.77
- Share Dilution -1.0%
- Piotroski F-Score 7/9
不合格(11)
- Price CAGR -9.96%
- ROIC 3.8%
- CapEx intensity
- Current Ratio
- Low reliance on intangibles
- Price below Graham Number
- DCF valuation (Overvalued)
- ROE 5.2%
- Earnings Surprise avg 2.3%
- PEG Ratio 2.84
- Net Margin Trend 7.1% vs 9.7%
データなし(2)
- Dividend Payout NaN%
- Interest Coverage
Piotroski F-スコア
財務健全性が高い
利益の質
高品質:利益はキャッシュに裏付けられている
株式希薄化
株式を買い戻している。株主に友好的
機関投資家の保有
ガバナンス
経営陣
| 氏名 | 役職 | 年齢 |
|---|---|---|
| Mr. Timothy P. Cofer | CEO & Director | 56 |
| Mr. Anthony P. DiSilvestro | Chief Financial Officer | 66 |
| Mr. Anthony L. Shoemaker | Chief Legal Officer, General Counsel & Corporate Secretary | 41 |
| Mr. Roger Johnson | Chief Transformation Officer | 45 |
| Mr. Eric Gorli | President of U.S. Refreshment Beverages | 50 |
| Mr. Robert P. Stiller | Founder | 81 |
| Ms. Jane Gelfand | Vice President of Investor Relations & Strategic Initiatives | - |
| Mr. Andreas J. Panayiotou | Chief Marketing & Innovation Officer | - |
| Ms. Mary Beth DeNooyer | Chief Human Resources Officer | 55 |
| Ms. Monique Oxender | Chief Corporate Affairs Officer | 48 |
監査リスク
9
取締役会リスク
3
報酬リスク
6
株主権利リスク
9
パート2 · 株価と買い時
この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。
業績推移
via SEC EDGAR
Latest News
Recent headlines for KDP, sourced from Markets Gazette.
- 4/23/2026POSITIVEDr Pepper Parent Cranks Up Profits Despite Inflation Drag
Keurig Dr Pepper Inc. (KDP) shares saw an uptick following the release of its Q1 financial results, which surpassed analyst expectations. The company reported robust earnings, attributed to significant sales growth and effective pricing strategies that helped mitigate inflationary pressures. This performance indicates strong consumer demand for its products and the company's ability to manage costs effectively in a challenging economic environment. Investors will be watching KDP's ability to sustain this momentum in upcoming quarters.
- 2/24/2026NEUTRALKeurig Dr Pepper (KDP) Q4 2025 Earnings Transcript
Keurig Dr Pepper (KDP) is set to release its Q4 2025 earnings transcript, a pivotal event for investors tracking the beverage giant's performance. While specific details are not yet available, the market eagerly anticipates data on revenue, margins, and the company's future projections. Earnings call transcripts provide crucial insights into corporate strategy, challenges faced, and growth opportunities, directly influencing analyst expectations and investor sentiment. A careful review of these documents is essential for assessing KDP's financial health and its long-term prospects within the competitive beverage sector.
- 2/24/2026POSITIVEKDP Sees Boost From JDE Peet’s, Gives Upbeat 2026 Outlook
Keurig Dr Pepper Inc. has issued an optimistic sales forecast for its full fiscal year 2026, a promising signal for investors. The company anticipates a significant boost stemming from its planned acquisition of Dutch coffee maker JDE Peet’s NV, expected to finalize later in 2026. This strategic move is viewed as strengthening KDP's market position within the beverage sector, particularly in the coffee segment, promising synergies and increased market share. The positive outlook suggests management's confidence in the company's ability to successfully integrate JDE Peet's and capitalize on new growth opportunities, potentially making KDP stock an attractive option for those seeking exposure to an expanding consumer goods company.
via Markets Gazette