AI Tokens
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. Coca-Cola Co. Mondelēz International Inc. 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 30.82 33.28 21.75 28.18 31.97 41.44
Price to next year expected earnings 24.91 27.89 31.64 19.40 — 28.00 37.33
Price-earnings-growth (PEG) 12.91 2.93 6.41 1.80 — 2.25 3.77
Price to operating profit (P/OP) 18.84 29.36 22.99 15.58 21.48 25.18 30.21
Price to sales (P/S) 4.30 8.43 2.12 1.91 7.87 5.52 2.56
Price to book value (P/BV) 2.18 12.56 3.16 8.78 — 17.21 12.96

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).


An analysis of the valuation multiples from 2018 to 2021 reveals a general contraction in earnings-based multiples alongside a steady increase in book value appreciation. The most significant adjustments occurred between 2018 and 2019, after which several ratios exhibited signs of stabilization or gradual recovery.

Price to Earnings (P/E) Ratio
A significant downward trend is observed in the P/E ratio, which declined from 60.35 in 2018 to 24.22 by 2021. The most substantial correction occurred between 2018 and 2019, where the ratio fell by approximately 47%. While the ratio remained relatively stable through 2020, a further decrease was noted in 2021, suggesting a reduction in the premium the market is willing to pay relative to net income.
Price to Operating Profit (P/OP) Ratio
The P/OP ratio mirrored the initial sharp decline seen in the P/E ratio, dropping from 28.59 in 2018 to 16.71 in 2019. Following this correction, the ratio entered a period of marginal growth, rising slightly to 17.51 in 2020 and 17.96 in 2021. This indicates a stabilization of the company's valuation relative to its core operational profitability.
Price to Sales (P/S) Ratio
The P/S ratio followed a U-shaped trajectory over the four-year period. After decreasing from 4.75 in 2018 to a low of 3.57 in 2019, the ratio gradually recovered to 3.74 in 2020 and 4.10 in 2021. This suggests a recovering market valuation relative to the revenue generated by the entity.
Price to Book Value (P/BV) Ratio
In contrast to the earnings and sales multiples, the P/BV ratio demonstrated a consistent year-over-year increase. The ratio rose from 1.57 in 2018 to 2.08 in 2021. This steady upward trend indicates that the market price of the stock has grown at a faster rate than the company's book value, reflecting increasing investor confidence in the net asset value or intangible assets of the firm.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


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
Coca-Cola Co. 27.63 — — —
Mondelēz International Inc. 21.64 — — —
PepsiCo Inc. 30.58 — — —
Philip Morris International Inc. 18.37 — — —
P/E Ratio, Sector
Food, Beverage & Tobacco 24.78 — — —
P/E Ratio, Industry
Consumer Staples 26.07 — — —

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.


Analysis of the valuation metrics between 2018 and 2021 reveals a significant contraction in the Price-to-Earnings (P/E) ratio despite a consistent increase in the share price. This trend indicates that earnings growth significantly outperformed the growth in market valuation during the observed period.

Share Price Performance
The share price exhibited a steady upward trajectory, rising from 25.15 US$ in 2018 to 36.65 US$ by the end of 2021. This represents a consistent appreciation in market value over the four-year span.
Earnings per Share (EPS) Growth
Earnings per share experienced substantial growth, increasing from 0.42 US$ in 2018 to 1.51 US$ in 2021. The most notable acceleration occurred between 2018 and 2019, where earnings more than doubled, followed by a further significant increase in 2021.
P/E Ratio Compression
The P/E ratio declined sharply from 60.35 in 2018 to 24.22 in 2021. This compression reflects a transition from a high-premium valuation to a more moderate multiple, as the growth rate of the earnings far exceeded the growth rate of the share price. While the ratio remained relatively stable between 2019 and 2020, it reached its lowest point in 2021, suggesting a valuation more closely aligned with actual earnings performance.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


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
Coca-Cola Co. 26.19 — — —
Mondelēz International Inc. 20.00 — — —
PepsiCo Inc. 20.87 — — —
Philip Morris International Inc. 12.90 — — —
P/OP Ratio, Sector
Food, Beverage & Tobacco 19.52 — — —
P/OP Ratio, Industry
Consumer Staples 19.01 — — —

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.


The valuation analysis from 2018 to 2021 reveals a significant realignment between market pricing and operating performance. While the share price maintained a consistent upward trajectory throughout the period, the growth in operating profit per share was more aggressive, leading to a notable compression and subsequent stabilization of the price-to-operating profit (P/OP) multiple.

Share Price and Operating Profit Trends
The share price exhibited steady growth, rising from US$ 25.15 in 2018 to US$ 36.65 in 2021. In parallel, operating profit per share grew from US$ 0.88 to US$ 2.04. The most substantial increase in profitability occurred between 2018 and 2019, where operating profit per share increased by approximately 92%.
P/OP Ratio Volatility and Stabilization
A sharp decline in the P/OP ratio is observed between 2018 and 2019, dropping from 28.59 to 16.71. This contraction indicates that the growth in operating earnings far exceeded the growth in the share price during this interval. Following this correction, the ratio entered a phase of relative stability, increasing marginally to 17.51 in 2020 and 17.96 in 2021.
Valuation Insights
The transition from a high multiple of 28.59 to a stabilized range between 16.71 and 17.96 suggests that the market valuation became more closely aligned with the company's actual operating capacity after 2018. The consistency of the P/OP ratio over the final three years of the period indicates a mature valuation equilibrium where share price appreciation has tracked more closely with operating profit growth.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


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
Coca-Cola Co. 6.99 — — —
Mondelēz International Inc. 3.24 — — —
PepsiCo Inc. 2.93 — — —
Philip Morris International Inc. 5.33 — — —
P/S Ratio, Sector
Food, Beverage & Tobacco 4.28 — — —
P/S Ratio, Industry
Consumer Staples 1.61 — — —

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.


Between 2018 and 2021, the financial data indicates a consistent increase in both market valuation and revenue efficiency per share, while the valuation multiple underwent a period of compression followed by a gradual recovery.

Share Price Performance
A steady upward trajectory is observed in the share price, which rose from 25.15 US$ in 2018 to 36.65 US$ in 2021. This represents a continuous growth in market price over the analyzed period.
Sales per Share Growth
Revenue efficiency per share experienced significant expansion, most notably between 2018 and 2019, when sales per share increased from 5.29 US$ to 7.90 US$. This growth trend persisted through 2021, concluding at 8.94 US$.
Price to Sales (P/S) Ratio Analysis
The P/S ratio exhibited a notable decline from 4.75 in 2018 to 3.57 in 2019, suggesting that sales growth outpaced the increase in share price during that interval. Following this dip, the ratio trended upward, reaching 3.74 in 2020 and 4.10 in 2021, indicating a gradual expansion in the multiple the market was willing to pay per dollar of sales.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


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
Coca-Cola Co. 11.74 — — —
Mondelēz International Inc. 3.29 — — —
PepsiCo Inc. 14.52 — — —
Philip Morris International Inc. — — — —
P/BV Ratio, Sector
Food, Beverage & Tobacco 13.34 — — —
P/BV Ratio, Industry
Consumer Staples 8.15 — — —

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.


An analysis of the valuation multiples from 2018 to 2021 reveals a consistent upward trajectory in the Price to Book Value (P/BV) ratio. The ratio increased annually, moving from 1.57 in December 2018 to 2.08 by December 2021. This progression indicates that the market valuation of the equity expanded relative to its accounting book value throughout the observed period.

Share Price Appreciation
The share price exhibited continuous growth over the four-year period, rising from US$ 25.15 in 2018 to US$ 36.65 in 2021. This steady climb reflects a positive shift in market sentiment and investor demand.
Book Value per Share (BVPS) Growth
The BVPS experienced moderate and stable growth, increasing from US$ 16.03 in 2018 to US$ 17.61 in 2021. Although the growth in net assets remained positive, the rate of increase was significantly lower than the rate of share price appreciation.
P/BV Ratio Expansion
The increase in the P/BV ratio from 1.57 to 2.08 is a direct result of the share price outpacing the growth of the book value per share. This expansion suggests that investors became willing to pay a higher premium over the company's net asset value, which typically indicates increased confidence in the organization's ability to generate future returns from its assets or a higher valuation of intangible assets.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?