Voltar à classificação

Keurig Dr Pepper Inc. (KDP)

Valor Justo
Consumer DefensiveBeverages - Non-AlcoholicUnited States

Fundamental

58

Preço

$30.34

Capitalização de Mercado

$42.02B

Parte 1 · Quanto vale a empresa

Visão Geral

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.

Como gera receita

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.

Receita por segmento

US Refreshment Beverages62.9%

Carbonated soft drinks, juices, waters and other cold beverages sold in the United States, the company's largest business by far.

US Coffee24%

Keurig brewers and K-Cup pods sold in the United States, covering both the company's own coffee brands and licensed third-party brands.

International13.1%

Beverages and coffee sold outside the United States, mainly in Canada and Mexico, plus smaller export markets.

Vantagem competitiva

Marca · Estreita

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.

O que impulsiona a procura

Defensivo

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.

Principais riscos

  • 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.

Concentração de clientes

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.

Os argumentos a favor

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.

Os argumentos contra

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 18 de agosto de 2026

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 19 de setembro de 2026 with claude-haiku-4-5 — shared with all users

P/E: 27.1Score: 74Market cap: $375.09B

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.

P/E: 16.6Score: 61Market cap: $174.91B

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.

P/E: 55.6Score: 63Market cap: $12.89B

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.

P/E: 54.3Score: 70Market cap: $106.76B

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.

P/E: 19.3Score: 78Market cap: $41.80B

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.

Nestlé S.A.NESN

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.

Balanço & Liquidez

Receita

$20.09B

Últimos 12 meses (até 30/06/2026)

Resultado Líquido

$1.43B

Últimos 12 meses (até 30/06/2026)

Fluxo de Caixa Livre

$1.50B

Capital Próprio Total

$25.52B

Passivo Total

$29.94B

Rácio de Liquidez

0.48

Cobertura de Juros

-

Dívida/EBITDA

5.62

Resultados Por Ação

Receita & Resultado Líquido

Fluxo de Caixa Livre

Decomposição dos Resultados

Demonstração histórica

Margens ao longo do tempo

A dívida ao longo do tempo

Quanto pesa a dívida

Grelha do crescimento

Crescimento — Receitas

Estimativa de Valor Justo

Caso geralJustamente Valorizada

Valor Justo

$32.68

Preço Atual

$30.34

Margem de Segurança

+7.2%

Intervalo de Valor Justo

$21.24 - $44.12

Dispersão entre os métodos de avaliação utilizados, não um intervalo de confiança calibrado estatisticamente.

Métodos de Estimativa

Preço-alvo dos analistas:$36.21
Fluxo de caixa descontado (DCF):$53.46
Multiplicador de lucros (P/E):$12.64
Fórmula de crescimento de Graham:$25.46
Valor da capacidade de gerar lucro (EPV):$23.60
P/B justificado:$9.88
Desconto de dividendos (Gordon):$15.85
P/FFO, fundos de operações:Dados insuficientes para o calcular
Lucros de meio de ciclo:$48.43
Multiplicador sobre as receitas:$17.44
Consenso dos Analistas:Comprar (16B / 8H / 0S)
Última Surpresa de Resultados:+5.05%

Métricas de Avaliação

Rácio P/E

30.65

ROE

8.1%

Rácio P/B

1.65

P/FCF

20.96

Margem Bruta

49.4%

ROIC

3.8%

Radar de Rentabilidade

Criação de Valor (Vantagem Competitiva)

ROIC

3.8%

WACC

4.9%

ROIC − WACC

-1.1 pp

O ROIC está abaixo do custo do capital — a empresa está a destruir valor a cada dólar investido.

Critérios de Análise Fundamental

Aprovado (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

Reprovado (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%

Indisponível (2)

  • Dividend Payout NaN%
  • Interest Coverage

Piotroski F-Score

7/9

Saúde financeira sólida

score
criteria

Qualidade dos Resultados

1.77

Alta qualidade: resultados respaldados por caixa

Diluição de Ações

-1.0%

A recomprar ações. Favorável ao acionista

Participações institucionais

Governação

Equipa Executiva

NomeCargoIdade
Mr. Timothy P. CoferCEO & Director56
Mr. Anthony P. DiSilvestroChief Financial Officer66
Mr. Anthony L. ShoemakerChief Legal Officer, General Counsel & Corporate Secretary41
Mr. Roger JohnsonChief Transformation Officer45
Mr. Eric GorliPresident of U.S. Refreshment Beverages50
Mr. Robert P. StillerFounder81
Ms. Jane GelfandVice President of Investor Relations & Strategic Initiatives-
Mr. Andreas J. PanayiotouChief Marketing & Innovation Officer-
Ms. Mary Beth DeNooyerChief Human Resources Officer55
Ms. Monique OxenderChief Corporate Affairs Officer48

Risco de Auditoria

9

Risco do Conselho

3

Risco de Remuneração

6

Risco dos Direitos dos Acionistas

9

Parte 2 · O preço e o momento de entrar

Esta parte não serve para saber se a empresa vale: serve para escolher quando comprá-la, depois que os fundamentos te convenceram. Dentro: análise técnica, potencial, quedas históricas, exposição gama.

Documentos

  • Relatório anual (10-K)

    Uma visão anual do negócio, dos resultados financeiros e dos riscos da empresa.

    Arquivado em 2026-02-24

    Ver documento
  • Relatório trimestral (10-Q)

    Uma atualização sobre o desempenho financeiro dos últimos três meses.

    Arquivado em 2026-08-10

    Ver documento
  • Relatório de fato relevante (8-K)

    Um aviso sobre um fato relevante, como uma mudança na liderança ou um grande anúncio.

    Arquivado em 2026-09-28

    Ver documento

via SEC EDGAR

Histórico de Resultados

via SEC EDGAR

Latest News

Recent headlines for KDP, sourced from Markets Gazette.

  • 4/23/2026POSITIVE
    Dr 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.

  • 2/24/2026NEUTRAL
    Keurig 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.

  • 2/24/2026POSITIVE
    KDP 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