Three independent discounted-cash-flow-style models value Keurig Dr Pepper Inc. every trading day. 2 of 3 currently price KDP above its market price.
| Free Cash Flow model | $37.80 |
| Excess Profit model | $38.01 |
| Residual Earnings model | $3.94 |
| Dividend Discount model | $34.22 |
| Piotroski F-Score | 5 / 9 |
| Return on invested capital | +6.9% |
| Net debt / EBITDA | 3.4× |
| Gross margin | +54.2% |
| Revenue CAGR | +5.7% |
| Cash conversion | 1.0× |
| Dividend yield | +3.0% |
| Buyback yield | -0.1% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open KDP in StockKitty