olivlawolivlaw

olivLaw · US equity research

Keurig Dr Pepper Inc. KDP

Beverages · SIC 2080 · Vertical: Beverages (SIC 2080)

36.79USD+5.90% · 1 dayClose 04 Nov 2026

Keurig Dr Pepper Inc. is a North American beverage company with net sales of 16603 million USD in fiscal 2025. In the second quarter of 2026, net sales rose 75.6% to 7309 million USD, mainly due to the JDE Peet's acquisition, while legacy net sales grew 7.3%.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 04 Nov 2026, Keurig Dr Pepper Inc. (KDP) stock was 36.79 USD (+5.90% on the day), with market capitalisation 50.1 bn USD, P/E 37.2 on diluted EPS of 0.99 USD over the last 12 months, dividend yield 2.50%, beta 0.17, 52-week range 25.31–36.82 USD. Latest reported quarter (Q2 2026): revenue of 7.3 bn USD (+75.6% YoY), net income of 142.0 m USD (−74.0% YoY), diluted EPS 0.04 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
50.1 bn USD
shares as of 10 Aug 2026
P/E (TTM)
37.2
Diluted EPS TTM 0.99 · TTM to 30 Jun 2026
E/P (TTM)
2.69%
TTM to 30 Jun 2026
Dividend yield
2.50%
DPS 12m 0.92
Beta (2y)
0.17
Volatility (1y) 27%
52-week range
25.3136.82

Price history

Loading chart…

Technical reading

RSI (14)
65.5
strong (55–70)
Bollinger (20, 2)
31.56 – 37.25
in the upper half of the band · %B 0.92 · band width 16.5%
SMA 50 / 200
32.68 / 30.12
uptrend (price > SMA50 > SMA200)
MACD (12, 26, 9)
1.09 / 0.97
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+19.1%−1.1%+20.2 pp—
3 months+19.6%−0.5%+20.1 pp—
6 months+28.8%+4.4%+24.4 pp—
Year to date+31.3%+12.3%+19.0 pp—
1 year+39.0%+13.5%+25.5 pp+1.2%
3 years+18.2%+76.4%−58.2 pp−35.0%
5 years+1.1%+63.7%−62.5 pp—
Max drawdown (1y)
−18.4%
24 Feb 2026 → 02 Apr 2026
Max drawdown (5y)
−36.9%
16 Aug 2022 → 06 Oct 2025
Compound annual growth (5y)
+0.2%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q2 2026 · 30 Jun 2026

Revenue
7.3 bn USD
+75.6% YoY
Net income
142.0 m USD
−74.0% YoY
Diluted EPS
0.04
−90.0% YoY
net / operating
1.9% / 8.6%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26
Revenue3.9 bn4.1 bn3.6 bn4.2 bn4.3 bn4.5 bn4.0 bn7.3 bn
Cost of revenue1.8 bn1.8 bn1.7 bn1.9 bn2.0 bn2.1 bn1.9 bn4.2 bn
Gross profit2.1 bn2.3 bn2.0 bn2.3 bn2.3 bn2.4 bn2.1 bn3.1 bn
SG&A1.2 bn1.3 bn1.2 bn1.4 bn1.3 bn1.5 bn1.3 bn2.4 bn
Operating income902.0 m63.0 m801.0 m898.0 m995.0 m881.0 m756.0 m628.0 m
Pre-tax income802.0 m-154.0 m660.0 m718.0 m852.0 m457.0 m357.0 m305.0 m
Income tax186.0 m-10.0 m143.0 m171.0 m190.0 m104.0 m87.0 m95.0 m
Net income616.0 m-144.0 m517.0 m547.0 m662.0 m353.0 m270.0 m142.0 m
Diluted EPS0.45-0.11 ≈0.380.400.490.26 ≈0.200.04
Operating cash flow628.0 m ≈849.0 m209.0 m431.0 m ≈639.0 m ≈712.0 m281.0 m895.0 m ≈
Capex125.0 m ≈165.0 m120.0 m106.0 m ≈112.0 m ≈148.0 m116.0 m181.0 m ≈
Dividends paid292.0 m ≈311.0 m312.0 m313.0 m ≈312.0 m ≈313.0 m312.0 m312.0 m ≈
Share repurchases0 ≈5.0 m09.0 m ≈0 ≈0——

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 88 percentile of its own 34-quarter history (min 18.3, median 26.0, max 116.2; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue7.4 bn11.1 bn11.6 bn12.7 bn14.1 bn14.8 bn15.4 bn16.6 bn
Revenue YoY+11.2%+49.4%+4.5%+9.2%+10.8%+5.4%+3.6%+8.2%
Net income586.0 m1.3 bn1.3 bn2.1 bn1.4 bn2.2 bn1.4 bn2.1 bn
Net income YoY−45.5%+114.0%+5.7%+62.0%−33.1%+51.9%−33.9%+44.3%
Diluted EPS0.530.880.931.501.011.551.051.53
Diluted EPS YoY−91.0%+66.0%+5.7%+61.3%−32.7%+53.5%−32.3%+45.7%
net %7.9%11.3%11.4%16.9%10.2%14.7%9.4%12.5%
Free cash flow1.4 bn2.1 bn2.0 bn2.5 bn2.5 bn904.0 m1.7 bn1.5 bn

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
1.0 bn USD
Financial debt
16.1 bn USD
Net debt
15.1 bn USD
Equity
25.5 bn USD
Total assets
55.5 bn USD
Debt / equity
0.63x
Current ratio
0.64x
ROE
8.4%
ROA
3.8%
FCF margin
9.1%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
14.8 bn
2024
15.4 bn
2025
16.6 bn

SEC (XBRL)· 24 Feb 2026verified

Cost of revenue
2023
6.7 bn
2024
6.8 bn
2025
7.6 bn

SEC (XBRL)· 24 Feb 2026verified

Gross profit
2023
8.1 bn
2024
8.5 bn
2025
9.0 bn

SEC (XBRL)· 24 Feb 2026verified

Research & development
2023
66.0 m
2024
70.0 m
2025
70.0 m

SEC (XBRL)· 24 Feb 2026verified

SG&A
2023
4.9 bn
2024
5.0 bn
2025
5.4 bn

SEC (XBRL)· 24 Feb 2026verified

Operating income
2023
3.2 bn
2024
2.6 bn
2025
3.6 bn

SEC (XBRL)· 24 Feb 2026verified

Interest expense
2023
496.0 m
2024
—
2025
—

SEC (XBRL)· 22 Feb 2024verified

Pre-tax income
2023
2.8 bn
2024
1.9 bn
2025
2.7 bn

SEC (XBRL)· 24 Feb 2026verified

Income tax
2023
576.0 m
2024
473.0 m
2025
608.0 m

SEC (XBRL)· 24 Feb 2026verified

Net income
2023
2.2 bn
2024
1.4 bn
2025
2.1 bn

SEC (XBRL)· 24 Feb 2026verified

Diluted EPS
2023
1.55
2024
1.05
2025
1.53

SEC (XBRL)· 24 Feb 2026verified

Weighted average diluted shares
2023
1.4 bn
2024
1.4 bn
2025
1.4 bn

SEC (XBRL)· 24 Feb 2026verified

Dividend per share
2023
0.83
2024
0.89
2025
0.92

SEC (XBRL)· 24 Feb 2026verified

Balance sheet · USD

Cash
2023
267.0 m
2024
510.0 m
2025
1.0 bn

SEC (XBRL)· 24 Feb 2026verified

Receivables
2023
1.4 bn
2024
1.5 bn
2025
1.7 bn

SEC (XBRL)· 24 Feb 2026verified

Inventories
2023
1.1 bn
2024
1.3 bn
2025
1.7 bn

SEC (XBRL)· 24 Feb 2026verified

Current assets
2023
3.4 bn
2024
4.0 bn
2025
5.3 bn

SEC (XBRL)· 24 Feb 2026verified

Property, plant & equipment, net
2023
2.7 bn
2024
3.0 bn
2025
3.2 bn

SEC (XBRL)· 24 Feb 2026verified

Goodwill
2023
20.2 bn
2024
20.1 bn
2025
20.2 bn

SEC (XBRL)· 24 Feb 2026verified

Intangibles (excl. goodwill)
2023
23.3 bn
2024
23.6 bn
2025
23.7 bn

SEC (XBRL)· 24 Feb 2026verified

Total assets
2023
52.1 bn
2024
53.4 bn
2025
55.5 bn

SEC (XBRL)· 24 Feb 2026verified

Accounts payable
2023
3.6 bn
2024
3.0 bn
2025
3.0 bn

SEC (XBRL)· 24 Feb 2026verified

Short-term debt
2023
3.2 bn
2024
2.6 bn
2025
3.1 bn

SEC (XBRL)· 24 Feb 2026verified

Long-term debt
2023
9.9 bn
2024
12.9 bn
2025
13.0 bn

SEC (XBRL)· 24 Feb 2026verified

Current liabilities
2023
8.9 bn
2024
8.1 bn
2025
8.3 bn

SEC (XBRL)· 24 Feb 2026verified

Total liabilities
2023
26.5 bn
2024
29.2 bn
2025
29.9 bn

SEC (XBRL)· 24 Feb 2026verified

Equity
2023
25.7 bn
2024
24.2 bn
2025
25.5 bn

SEC (XBRL)· 24 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
1.3 bn
2024
2.2 bn
2025
2.0 bn

SEC (XBRL)· 24 Feb 2026verified

Capex
2023
425.0 m
2024
563.0 m
2025
486.0 m

SEC (XBRL)· 24 Feb 2026verified

Free cash flow
2023
904.0 m ≈
2024
1.7 bn ≈
2025
1.5 bn ≈

SEC (XBRL)· 24 Feb 2026derived

Investing cash flow
2023
-784.0 m
2024
-1.6 bn
2025
-573.0 m

SEC (XBRL)· 24 Feb 2026verified

Financing cash flow
2023
-832.0 m
2024
-223.0 m
2025
-999.0 m

SEC (XBRL)· 24 Feb 2026verified

Dividends paid
2023
1.1 bn
2024
1.2 bn
2025
1.3 bn

SEC (XBRL)· 24 Feb 2026verified

Share repurchases
2023
706.0 m
2024
1.1 bn
2025
9.0 m

SEC (XBRL)· 24 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
8.2%
computed by olivLawFY 2025
Revenue CAGR 3Y
5.7%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
7.4%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
38.0%
computed by olivLawFY 2025
Net income growth (YoY)
44.3%
computed by olivLawFY 2025
Net income CAGR 3Y
13.1%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
9.4%
computed by olivLawFY 2020 → FY 2025
EPS growth (YoY)
45.7%
computed by olivLawFY 2025
EPS CAGR 3Y
14.8%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
10.5%
computed by olivLawFY 2020 → FY 2025
FCF growth (YoY)
-9.1%
computed by olivLawFY 2025

Profitability

Gross margin
49.4%
computed by olivLawTTM to 30 Jun 2026
EBITDA margin
unavailable
input data missing
EBIT margin
16.2%
computed by olivLawTTM to 30 Jun 2026
Net margin
7.1%
computed by olivLawTTM to 30 Jun 2026
FCF margin
9.8%
computed by olivLawTTM to 30 Jun 2026

Returns

ROE
5.7%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROA
2.0%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROIC
5.0%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROCE
4.8%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Payout ratio (EPS)
93.0%
computed by olivLawTTM to 30 Jun 2026
Payout ratio (FCF)
63.4%
computed by olivLawTTM to 30 Jun 2026

Balance sheet

Net debt
28.5 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Net debt / EBITDA
unavailable
input data missing
Debt / equity
1.2x
computed by olivLawbalance sheet at 30 Jun 2026
Interest coverage
unavailable
the reported interest expense is far older than the latest period (the filer changed its XBRL tag): a stale figure is not used

Liquidity

Current ratio
0.5x
computed by olivLawbalance sheet at 30 Jun 2026
Quick ratio
0.3x
computed by olivLawbalance sheet at 30 Jun 2026
Cash ratio
0.1x
computed by olivLawbalance sheet at 30 Jun 2026

Cash

Operating cash flow
2.5 bn USD
computed by olivLawTTM to 30 Jun 2026
Capital expenditure
557.0 m USD
computed by olivLawTTM to 30 Jun 2026
Free cash flow
2.0 bn USD
computed by olivLawTTM to 30 Jun 2026
FCF conversion
138.1%
computed by olivLawTTM to 30 Jun 2026
Cash conversion
unavailable
input data missing

Efficiency

Days sales outstanding
36 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Days inventory outstanding
100 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Days payables outstanding
169 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Cash conversion cycle
-33 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026

Market and valuation

Market capitalisation
50.1 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Enterprise value
78.5 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Market cap / net income TTM
35.1x
computed by olivLawTTM to 30 Jun 2026
P/E (TTM)
37.2x
computed by olivLawTTM to 30 Jun 2026
Earnings yield
2.7%
computed by olivLawTTM to 30 Jun 2026
P/B
2.0x
computed by olivLawbalance sheet at 30 Jun 2026
P/S
2.5x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBITDA
unavailable
input data missing
EV/EBIT
24.1x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/Sales
3.9x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
P/FCF
25.4x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
FCF yield
3.9%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Dividend yield
2.5%
computed by olivLawTTM to 30 Jun 2026
Shareholder yield (distributions)
2.5%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Neutral profile

Score: 53 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

36.79 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 50.1 bn USD

Key indicators

Market capitalisation
50.1 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
P/E (TTM)
37.2x
computed by olivLawTTM to 30 Jun 2026
P/B
2.0x
computed by olivLawbalance sheet at 30 Jun 2026
EV/EBITDA
unavailable
input data missing
ROE
5.7%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Net margin
7.1%
computed by olivLawTTM to 30 Jun 2026
Revenue growth (YoY)
8.2%
computed by olivLawFY 2025
Dividend yield
2.5%
computed by olivLawTTM to 30 Jun 2026

Coverage and freshness

34/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Jun 2026
Latest balance sheet date: 30 Jun 2026
Share count (cover of the latest filing), as of: 10 Aug 2026
Source: SEC (XBRL)published 10 Aug 2026
verified 3183derived 184

Score by group

  • Valuation36
  • Balance sheet0
  • Quality63
  • Growth73
  • Returns54

Estimated value range

Low
15.48
USD per share
Mid
18.94
USD per share
High
23.81
USD per share
Price: 36.79 USD
The price is above the range
Potential to the central value: -48.5% (value / price − 1)
Margin of safety: -94.3% (1 − price / value)
Agreement between methods: low · 2 methods used · 2 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 12.09 – 31.36 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)unavailable · the reported interest expense is far older than the latest period (the filer changed its XBRL tag): a stale figure is not used
  • Peers: EV/EBITDAunavailable · input data missing
  • Peers: P/E18.87 – 31.36 (Mid 24.01)
    6 companies used · median multiple 24.3x · quartiles 19.1x – 31.7x
    BF-A, BUDA, COCO, KO, PEP, YHC
  • Dividend discount (DDM)12.09 – 16.26 (Mid 13.87)
Multiple comparisons use the SIC vertical: Beverages (SIC 2080)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 53/100

FactorValueScoreWeight used
ROIC · Quality5.0%46 (vs peers)14%
Net margin · Quality7.1%53 (vs peers)9%
FCF conversion · Quality138.1%100 (on a fixed band)9%
Revenue CAGR 3Y · Growth5.7%48 (on a fixed band)11%
EPS CAGR 3Y · Growth14.8%99 (on a fixed band)11%
Net debt / EBITDA · Balance sheetunavailableunavailable—
Interest coverage · Balance sheetunavailableunavailable—
Current ratio · Balance sheet0.5x0 (on a fixed band)6%
P/E (TTM) · Valuation37.2x25 (vs peers)14%
EV/EBITDA · Valuationunavailableunavailable—
FCF yield · Valuation3.9%49 (on a fixed band)11%
Shareholder yield (distributions) · Returns2.5%36 (on a fixed band)9%
Payout ratio (FCF) · Returns63.4%81 (on a fixed band)6%

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet· partial0/100 · 1/3 factors with a value
  • Growth73/100 · 2/2 factors with a value
  • Quality63/100 · 3/3 factors with a value
  • Returns54/100 · 2/2 factors with a value
  • Valuation36/100 · 2/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

Keurig Dr Pepper Inc. (KDP). Latest full fiscal year: 2025; data up to 2026-06-30.

Figures computed from the financial statements: revenue 16.6 bn USD in 2025; YoY growth 8.2%; net margin 7.1%; ROE 5.7%.

The estimated value range is 15.48–23.81 USD per share (median of 2 methods, agreement: low); assumptions are illustrative. Against the central value of 18.94 USD, the price of 36.79 USD leaves a potential of -48.5% (value / price − 1) and a margin of safety of -94.3% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 53/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: balance. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • FCF conversion: 138.1%
  • EPS CAGR 3Y: 14.8%
  • Payout ratio (FCF): 63.4%

What contradicts it

  • Current ratio: 0.5x
  • P/E (TTM): 37.2x
  • The price is above the estimated value range
  • The valuation methods diverge

Not assessed (insufficient data or a ratio without meaning): Net debt / EBITDA, Interest coverage, EV/EBITDA.

Versus the vertical median

Beverages (SIC 2080) · same industry (4-digit SIC) · compared with 17 companies

The size band was not applied: too few companies would have remained; the vertical includes much smaller or larger companies.

Multiples and returns vs the median

P/E
37.2x
vertical median 30.5x
above median (+21.8%)
EV/EBITDA
—
vertical median 23.8x
P/S
2.5x
vertical median 2.0x
above median (+24.4%)
P/B
2.0x
vertical median 3.2x
below median (−36.6%)
ROE
5.7%
vertical median 17.4%
below median (−67.2%)
Net margin
7.1%
vertical median 1.5%
above median (+377.5%)
EBIT margin
16.2%
vertical median 7.2%
above median (+126.7%)
Revenue YoY
8.2%
vertical median 0.3%
above median (+3,016.1%)
Net debt/EBITDA
—
vertical median 2.4x
Dividend yield
2.5%
vertical median 2.2%
above median (+14.1%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
KOCoca Cola Co412.1 bn28.242.6%28.7%+1.9%+31% / +64%
DEODIAGEO plc237.6 bn92.424.0%9.1%+0.3%+7% / −30%
PEPPepsico Inc194.1 bn18.750.1%10.8%+2.3%−4% / −15%
KDPKeurig Dr Pepper Inc.50.1 bn37.25.7%7.1%+8.2%+39% / +18%
BF-ABrown Forman Corp14.9 bn20.318.1%18.4%−1.2%+10% / −48%
PRMBPrimo Brands Corp7.6 bn79.43.2%1.5%+29.3%+34% / +46%
COCOThe Vita Coco Company, Inc.3.7 bn32.932.0%15.7%+18.2%+23% / +133%
WESTWestrock Coffee Company1.0 bn——-4.9%+39.8%+138% / +13%
BUDABuda Juice, Inc.83.2 m34.519.3%17.1%+11.8%unavailable / unavailable
SRXHSRX Global Inc.18.0 m—-70.8%-254.8%−81.3%−96% / −100%
WVVIWillamette Valley Vineyards, Inc.8.3 m—-3.3%-5.9%−6.5%−37% / −68%
YHCLQR House Inc.2.9 m0.2-88.2%-1,589.2%−37.4%−98% / −100%
IPSTIp Strategy Holdings, Inc.2.3 m—-2,713.2%-2,064.0%+20.4%−98% / unavailable
EDVAEndovia Health Sciences, Inc.1.2 m——-53,856.5%−90.9%−96% / −100%
BRCCBRC Inc.903.4 k—-14.2%-1.5%+1.7%−23% / −77%
IBGInnovation Beverage Group Limited593.4 k——-223.4%−5.1%−94% / unavailable
STZConstellation Brands, Inc.——23.9%20.9%−10.5%+7% / −40%
ABEVAmbev S.A.——16.6%17.6%−1.4%+9% / +1%

1- and 3-year price returns: for KDP from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
23.34
Total return -34% · Per year -34%
41.24
Total return 15% · Per year 15%
62.08
Total return 72% · Per year 72%
3 years
23.20
Total return -31% · Per year -11%
46.07
Total return 34% · Per year 10%
76.08
Total return 118% · Per year 30%
5 years
23.07
Total return -27% · Per year -6%
51.48
Total return 56% · Per year 9%
93.24
Total return 174% · Per year 22%
What moves the 3-year price the most
  • Exit P/E± 11.52
  • Net margin± 8.06
  • Annual revenue growth± 6.54
  • Annual dilution± 0.68

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 10 Aug 2026; since then the company filed 8-K (03 Nov 2026 · results).

In brief

Keurig Dr Pepper Inc. is a North American beverage company with net sales of 16603 million USD in fiscal 2025 1. In the second quarter of 2026, net sales rose 75.6% to 7309 million USD 3, mainly due to the JDE Peet's acquisition, while legacy net sales grew 7.3% 3.

SWOT

Strengths

  • A broad portfolio of recognized brands and an own distribution network support its leading position in North American refreshment beverages 1.
  • High operating margins in the beverage segment and strong profit growth in fiscal 2025 1.
  • Solid operating cash flow in the second quarter of 2026, used for balance sheet deleveraging 3.

Weaknesses

  • Dependence on a limited number of suppliers and manufacturers for brewers and on third-party bottlers for a significant part of the business 1.
  • Declining brewer and pod sales in the U.S. coffee segment 1.
  • Higher debt and financing costs after the JDE Peet's acquisition, weighing on earnings per share 23.

Opportunities

  • The JDE Peet's integration and the planned separation into two companies could open more tailored growth strategies 13.
  • Expansion into new categories such as energy and functional beverages could support volume growth 1.
  • Cost savings from integration and productivity could improve margins if they materialize 3.

Threats

  • Intense competition from large groups and private label brands could pressure prices and market share 1.
  • Volatility in raw material, transport and tariff costs could affect margins 1.
  • Risks tied to the separation, the integration and a possible downgrade of credit ratings 23.

Risks

  • Integration and separationhigh

    If the JDE Peet's integration or the separation takes longer or costs more than expected, financial results could be affected 12.

  • Indebtednesshigh

    Debt taken on for the acquisition could limit financial flexibility and could affect credit ratings 12.

  • Raw material costsmedium

    Fluctuations in the prices of coffee, aluminum and other materials could reduce margins if they cannot be passed on to customers 1.

  • Customer concentrationmedium

    One key retailer accounts for a significant share of sales, so a change in that relationship could affect results 1.

  • Decline in the Keurig categorymedium

    If brewer and pod sales keep falling, the coffee segment could remain under pressure 1.

Investment thesis

What would need to be true (bull case)

  • If integration synergies materialize and legacy growth holds, combined profitability could exceed current expectations 3.
  • The portfolio of iconic brands and the own distribution network give an advantage that is hard to replicate in North America 1.
  • Solid free cash flow could speed up debt reduction, which would support the credit rating 3.

What would break the thesis

  • If the JDE Peet's integration runs into difficulties, operating profit could stay below the anticipated level 23.
  • Higher debt and financing costs could reduce earnings per share in the coming period 23.
  • Pressure in the coffee segment and the decline of Keurig brewers could continue if demand does not stabilize 13.

What to watch

  • Quarterly results and the 2026 guidanceQ3 2026
  • Progress of the JDE Peet's integration and cost synergies2026
  • Timing and completion of the separation of the two companiesearly 2027

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 10 Aug 2026; since then the company filed 8-K (03 Nov 2026 · results).

The business

The U.S. Refreshment Beverages segment generated net sales of 10439 million USD in fiscal 2025, with an operating margin of 28.2% 1. The company relies on its own direct-store-delivery network and on the Keurig.com website for direct sales 1.

Market context

The beverage market is described as highly competitive and evolving, with competition based on brand, taste, price and availability 1. The 2026 guidance points to net sales between 25.9 and 26.4 billion USD, with a slight currency tailwind 3.

Trends

  • JDE Peet's integrationmixed

    Integration and separation could bring cost synergies, but acquisition and integration costs have risen significantly, which could weigh on near-term profitability 23.

  • Demand for energy and functional beveragestailwind

    Growth in the energy segment and new categories, such as prebiotic sodas, supports volumes in the refreshment business 1.

  • Inflationary pressure and input costsheadwind

    Prices of raw materials, transport and tariffs have pressed margins in recent periods, and inflationary pressures have persisted 13.

  • Decline in Keurig brewer salesheadwind

    Brewer sales fell in 2025 and K-Cup pod volumes declined, reflecting price elasticity and category softness 1.

Competitive position

The main competitors named are Coca-Cola, PepsiCo, Starbucks, The J.M. Smucker Company, The Kraft Heinz Company and Nestlé, many of which are also partners or customers of the company 1. Competitive pressure also comes from regional producers and private label manufacturers 1.

The company offsets competition through long-term partnerships, a diverse brand portfolio and its own distribution network, but it could lose ground if it fails to differentiate Keurig brewers 1.

  • Coca-ColaKO

    Main competitor in carbonated soft drinks and, in some territories, a bottling partner of the company 1.

  • PepsiCoPEP

    Main competitor in carbonated soft drinks, which also acts as a bottler in some territories 1.

  • Starbucks CorporationSBUX

    Competitor in coffee and also a partner, as the company manufactures K-Cup pods for the Starbucks brand 1.

  • The J.M. Smucker CompanySJM

    Competitor in the coffee category, with coffee brands sold through similar channels 1.

News & filings

In the press

The latest news item in our archive is from 11 Sept 2026; the newest SEC filing is from 03 Nov 2026. The press archive comes from the RSS feeds we follow and does not necessarily cover the latest event — the filings alongside do.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / Keurig Dr Pepper Inc. · 24 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / Keurig Dr Pepper Inc. · 10 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Keurig Dr Pepper Inc. · 06 Aug 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.