Stock Analysis on Net

Keurig Dr Pepper Inc. (NASDAQ:KDP)

This company has been moved to the archive! The financial data has not been updated since July 28, 2022.

Common Stock Valuation Ratios (Price Multiples) 

Microsoft Excel

Current Valuation Ratios

Keurig Dr Pepper Inc., current price multiples

Microsoft Excel
Keurig Dr Pepper Inc. Altria Group Inc. Coca-Cola Co. PepsiCo Inc. Philip Morris International Inc. Food, Beverage & Tobacco Consumer Staples
Selected Financial Data
Current share price (P) $38.50
No. shares of common stock outstanding 1,416,070,252
Growth rate (g) 1.97%
 
Earnings per share (EPS) $1.52
Next year expected EPS $1.55
Operating profit per share $2.04
Sales per share $8.96
Book value per share (BVPS) $17.63
Valuation Ratios (Price Multiples)
Price to earnings (P/E) 25.40 11.22 25.15 23.10 24.72 26.35 36.18
Price to next year expected earnings 24.91 27.26 23.11 20.50 26.87 34.32
Price-earnings-growth (PEG) 12.91 2.86 1.82 6.68
Price to operating profit (P/OP) 18.84 7.90 23.82 17.49 16.71 16.60 23.89
Price to sales (P/S) 4.30 3.73 5.89 2.29 5.49 4.35 2.18
Price to book value (P/BV) 2.18 10.39 11.33 27.94 12.77

Based on: 10-K (reporting date: 2021-12-31).

If the company price multiple is lower then the price multiple of benchmark then company stock is relatively undervalued.
Otherwise, if the company price multiple is higher then the price multiple of benchmark then company stock is relatively overvalued.


Historical Valuation Ratios (Summary)

Keurig Dr Pepper Inc., historical price multiples

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Price to earnings (P/E) 24.22 32.78 31.69 60.35
Price to operating profit (P/OP) 17.96 17.51 16.71 28.59
Price to sales (P/S) 4.10 3.74 3.57 4.75
Price to book value (P/BV) 2.08 1.82 1.71 1.57

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Valuation ratio Description The company
P/E ratio The P/E ratio tells analyst how much an investor in common stock pays per dollar of current earnings. Keurig Dr Pepper Inc. P/E ratio increased from 2019 to 2020 but then decreased significantly from 2020 to 2021.
P/OP ratio Because P/E ratio is calculated using net income, the ratio can be sensitive to nonrecurring earnings and capital structure, analysts may use price to operating profit. Keurig Dr Pepper Inc. P/OP ratio increased from 2019 to 2020 and from 2020 to 2021.
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Keurig Dr Pepper Inc. P/S ratio increased from 2019 to 2020 and from 2020 to 2021.
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Keurig Dr Pepper Inc. P/BV ratio increased from 2019 to 2020 and from 2020 to 2021.

Price to Earnings (P/E)

Keurig Dr Pepper Inc., historical P/E calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
No. shares of common stock outstanding1 1,418,158,363 1,407,267,272 1,406,986,313 1,406,081,521
Selected Financial Data (US$)
Net income attributable to KDP (in millions) 2,146 1,325 1,254 586
Earnings per share (EPS)2 1.51 0.94 0.89 0.42
Share price1, 3 36.65 30.86 28.24 25.15
Valuation Ratio
P/E ratio4 24.22 32.78 31.69 60.35
Benchmarks
P/E Ratio, Competitors5
Altria Group Inc. 37.80 18.14
Coca-Cola Co. 27.63 27.91 28.21
PepsiCo Inc. 30.58 26.15 27.83
Philip Morris International Inc. 18.37 16.55 18.94
P/E Ratio, Sector
Food, Beverage & Tobacco 26.36 22.52 30.29
P/E Ratio, Industry
Consumer Staples 26.80 23.79 36.02

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 Data adjusted for splits and stock dividends.

2 2021 Calculation
EPS = Net income attributable to KDP ÷ No. shares of common stock outstanding
= 2,146,000,000 ÷ 1,418,158,363 = 1.51

3 Closing price as at the filing date of Keurig Dr Pepper Inc. Annual Report.

4 2021 Calculation
P/E ratio = Share price ÷ EPS
= 36.65 ÷ 1.51 = 24.22

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/E ratio The P/E ratio tells analyst how much an investor in common stock pays per dollar of current earnings. Keurig Dr Pepper Inc. P/E ratio increased from 2019 to 2020 but then decreased significantly from 2020 to 2021.

Price to Operating Profit (P/OP)

Keurig Dr Pepper Inc., historical P/OP calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
No. shares of common stock outstanding1 1,418,158,363 1,407,267,272 1,406,986,313 1,406,081,521
Selected Financial Data (US$)
Income from operations (in millions) 2,894 2,480 2,378 1,237
Operating profit per share2 2.04 1.76 1.69 0.88
Share price1, 3 36.65 30.86 28.24 25.15
Valuation Ratio
P/OP ratio4 17.96 17.51 16.71 28.59
Benchmarks
P/OP Ratio, Competitors5
Altria Group Inc. 8.09 7.45 7.65
Coca-Cola Co. 26.19 24.03 24.95
PepsiCo Inc. 20.87 18.47 19.78
Philip Morris International Inc. 12.90 11.43 12.92
P/OP Ratio, Sector
Food, Beverage & Tobacco 16.60 14.82 16.25
P/OP Ratio, Industry
Consumer Staples 17.70 16.85 18.13

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 Data adjusted for splits and stock dividends.

2 2021 Calculation
Operating profit per share = Income from operations ÷ No. shares of common stock outstanding
= 2,894,000,000 ÷ 1,418,158,363 = 2.04

3 Closing price as at the filing date of Keurig Dr Pepper Inc. Annual Report.

4 2021 Calculation
P/OP ratio = Share price ÷ Operating profit per share
= 36.65 ÷ 2.04 = 17.96

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/OP ratio Because P/E ratio is calculated using net income, the ratio can be sensitive to nonrecurring earnings and capital structure, analysts may use price to operating profit. Keurig Dr Pepper Inc. P/OP ratio increased from 2019 to 2020 and from 2020 to 2021.

Price to Sales (P/S)

Keurig Dr Pepper Inc., historical P/S calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
No. shares of common stock outstanding1 1,418,158,363 1,407,267,272 1,406,986,313 1,406,081,521
Selected Financial Data (US$)
Net sales (in millions) 12,683 11,618 11,120 7,442
Sales per share2 8.94 8.26 7.90 5.29
Share price1, 3 36.65 30.86 28.24 25.15
Valuation Ratio
P/S ratio4 4.10 3.74 3.57 4.75
Benchmarks
P/S Ratio, Competitors5
Altria Group Inc. 3.60 3.10 3.14
Coca-Cola Co. 6.99 6.55 6.75
PepsiCo Inc. 2.93 2.65 3.03
Philip Morris International Inc. 5.33 4.65 4.57
P/S Ratio, Sector
Food, Beverage & Tobacco 4.35 3.90 4.21
P/S Ratio, Industry
Consumer Staples 1.62 1.50 1.46

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 Data adjusted for splits and stock dividends.

2 2021 Calculation
Sales per share = Net sales ÷ No. shares of common stock outstanding
= 12,683,000,000 ÷ 1,418,158,363 = 8.94

3 Closing price as at the filing date of Keurig Dr Pepper Inc. Annual Report.

4 2021 Calculation
P/S ratio = Share price ÷ Sales per share
= 36.65 ÷ 8.94 = 4.10

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Keurig Dr Pepper Inc. P/S ratio increased from 2019 to 2020 and from 2020 to 2021.

Price to Book Value (P/BV)

Keurig Dr Pepper Inc., historical P/BV calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
No. shares of common stock outstanding1 1,418,158,363 1,407,267,272 1,406,986,313 1,406,081,521
Selected Financial Data (US$)
Stockholders’ equity (in millions) 24,972 23,829 23,257 22,533
Book value per share (BVPS)2 17.61 16.93 16.53 16.03
Share price1, 3 36.65 30.86 28.24 25.15
Valuation Ratio
P/BV ratio4 2.08 1.82 1.71 1.57
Benchmarks
P/BV Ratio, Competitors5
Altria Group Inc. 28.54 12.69
Coca-Cola Co. 11.74 11.20 13.26
PepsiCo Inc. 14.52 13.84 13.76
Philip Morris International Inc.
P/BV Ratio, Sector
Food, Beverage & Tobacco 27.95 26.79 23.59
P/BV Ratio, Industry
Consumer Staples 9.46 8.50 8.05

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 Data adjusted for splits and stock dividends.

2 2021 Calculation
BVPS = Stockholders’ equity ÷ No. shares of common stock outstanding
= 24,972,000,000 ÷ 1,418,158,363 = 17.61

3 Closing price as at the filing date of Keurig Dr Pepper Inc. Annual Report.

4 2021 Calculation
P/BV ratio = Share price ÷ BVPS
= 36.65 ÷ 17.61 = 2.08

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Keurig Dr Pepper Inc. P/BV ratio increased from 2019 to 2020 and from 2020 to 2021.