TAP-A Stock Analysis: Molson Coors Beverage | NYSE
Beverages - Brewers | NYSE, USA | Market Cap: 7.369m USD | 12M Return: 3.6% | US60871R1005 | Charts, Fundamentals & Technical Analysis
Avg Turnover: 2.03K
EPS Trend: -24.5%
Rev. Trend: -84.4%
Qual. Beats: 0
Warnings
Tailwinds
Seasonality
| Net Income: -2.31b TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.05 > 0.02 and ΔFCF/TA 1.86 > 1.0 |
| NWC/Revenue: -5.67% < 20% (prev -1.46%; Δ -4.21% < -1%) |
| CFO/TA 0.08 > 3% & CFO 1.98b > Net Income -2.31b |
| Net Debt/EBITDA: error (EBITDA <= 0) |
| Current Ratio: 0.88 > 1.5 & < 3 |
| Outstanding Shares: last quarter (187.7m) vs 12m ago -6.71% < -2% |
| Gross Margin: 36.22% > 18% (prev 38.75%; Δ -2.54% > 0.5%) |
| Asset Turnover: 43.31% > 50% (prev 42.06%; Δ 1.25% > 0%) |
| Interest Coverage Ratio: -11.44 > 6 (EBIT TTM -2.58b / Interest Expense TTM 225.6m) |
| A: -0.03 (Total Current Assets 4.58b - Total Current Liabilities 5.21b) / Total Assets 24.4b |
| B: 0.24 (Retained Earnings 5.93b / Total Assets 24.4b) |
| C: -0.10 (EBIT TTM -2.58b / Avg Total Assets 25.6b) |
| D: 0.73 (Book Value of Equity 10.1b / Total Liabilities 14.0b) |
| Altman-Z'' = 0.71 = B |
| DSRI: 1.04 (Receivables 1.18b/1.16b, Revenue 11.1b/11.3b) |
| GMI: 1.07 (GM 38.75% / 36.22%) |
| AQI: 0.87 (AQ_t 0.62 / AQ_t-1 0.71) |
| SGI: 0.98 (Revenue 11.1b / 11.3b) |
| TATA: -0.18 (NI -2.31b - CFO 1.98b) / TA 24.4b) |
| Beneish M = -3.04 (Cap -4..+1) = AA |
As of October 22, 2026, the stock is trading at USD 46.71 with a total of 4,566 shares traded. Over the past week, the price has changed by +18.19%, over one month by +13.29%, over three months by +15.17% and over the past year by +3.60%.
Current recommended Stop Loss: 45.90 (which is 1.7% or 4.5 ATR below the current price).
Molson Coors Beverage has no consensus analysts rating.
P/E Forward = 7.5815
P/S = 0.6648
P/B = 0.7597
P/EG = 4.158
Revenue TTM = 11.1b USD
EBIT TTM = -2.58b USD
EBITDA TTM = -1.84b USD
Long Term Debt = 5.67b USD (from longTermDebt, last quarter)
Short Term Debt = 2.04b USD (from shortTermDebt, last quarter)
Debt = 7.76b USD (from shortLongTermDebtTotal, last quarter) + Leases 52.8m
Net Debt = 5.63b USD (calculated: Debt 7.76b - CCE 2.13b)
Enterprise Value = 13.0b USD (7.37b + Debt 7.76b - CCE 2.13b)
Interest Coverage Ratio = -11.44 (Ebit TTM -2.58b / Interest Expense TTM 225.6m)
EV/FCF = 9.81x (Enterprise Value 13.0b / FCF TTM 1.33b)
FCF Yield = 10.20% (FCF TTM 1.33b / Enterprise Value 13.0b)
FCF Margin = 11.96% (FCF TTM 1.33b / Revenue TTM 11.1b)
Net Margin = -20.81% (Net Income TTM -2.31b / Revenue TTM 11.1b)
Gross Margin = 36.22% ((Revenue TTM 11.1b - Cost of Revenue TTM 7.07b) / Revenue TTM)
Gross Margin QoQ = 34.34% (prev 38.16%)
Tobins Q-Ratio = 0.53 (Enterprise Value 13.0b / Total Assets 24.4b)
Interest Expense / Debt = 2.91% (Interest Expense 225.6m / Debt 7.76b)
Taxrate = 21.72% (61.5m / 283.1m)
NOPAT = -2.02b (EBIT -2.58b * (1 - 21.72%)) [loss with tax shield]
Current Ratio = 0.88 (Total Current Assets 4.58b / Total Current Liabilities 5.21b)
Debt / Equity = 0.77 (Debt 7.76b / totalStockholderEquity, last quarter 10.1b)
Debt / EBITDA = -3.07 (negative EBITDA) (Net Debt 5.63b / EBITDA -1.84b)
Debt / FCF = 4.25 (Net Debt 5.63b / FCF TTM 1.33b)
Total Stockholder Equity = 10.2b (last 4 quarters mean from totalStockholderEquity)
RoA = -9.01% (Net Income -2.31b / Total Assets 24.4b)
RoE = -22.65% (Net Income TTM -2.31b / Total Stockholder Equity 10.2b)
RoCE = -16.28% (EBIT -2.58b / Capital Employed (Equity 10.2b + L.T.Debt 5.67b))
RoIC = -9.80% (negative operating profit) (NOPAT -2.02b / Invested Capital 20.6b)
WACC = 3.95% (E(7.37b)/V(15.1b) * Re(5.72%) + D(7.76b)/V(15.1b) * Rd(2.91%) * (1-Tc(0.22)))
Discount Rate = 5.72% (= CAPM, Blume Beta Adj.)
Shares (quarterly) Correlation: -99.20 | Cagr: -5.70%
[DCF] Terminal Value 77.97% ; FCFF base≈1.18b ; Y1≈1.35b ; Y5≈1.99b
[DCF] Fair Price = 9.49k (EV 30.0b - Net Debt 5.63b = Equity 24.3b / Shares 2.56m; r=8.35% [WACC [floored]]; 5y FCF grow 15.0% → 2.50% )
EPS Correlation: -24.48 | EPS CAGR: -1.89% | SUE: N/A | # QB: 0
Revenue Correlation: -84.35 | Revenue CAGR: -2.46% | SUE: 0.09 | # QB: 0
EPS current Quarter (2026-09-30): EPS=0.00 | Chg30d=N/A | Revisions=N/A | Analysts=0
EPS current Year (2026-12-31): EPS=0.00 | Chg30d=N/A | Revisions=N/A | GrowthEPS=+0.0% | GrowthRev=-0.8%
EPS next Year (2027-12-31): EPS=0.00 | Chg30d=N/A | Revisions=N/A | GrowthEPS=+0.0% | GrowthRev=+0.1%