Keurig Dr Pepper (MEX:KDP) Cyclically Adjusted FCF per Share: MXN43.87 (As of Mar. 2026)


MEX:KDP Keurig Dr Pepper Inc MEX:KDP
19 GF Score
Price MXN529.00
GF Value MXN830.78
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is Keurig Dr Pepper Cyclically Adjusted FCF per Share?

Keurig Dr Pepper MEX:KDP 19 Cyclically Adjusted FCF per Share is MXN43.87 as of Mar. 2026. GuruFocus rates MEX:KDP with a GF Score™ of 19/100 and a GF Value™ of MXN830.78 (Possible Value Trap). The stock has 5 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Keurig Dr Pepper's adjusted free cash flow per share for the three months ended in Mar. 2026 was MXN2.155. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN43.87 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Keurig Dr Pepper's average Cyclically Adjusted FCF Growth Rate was -16.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -11.40% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -5.10% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was -4.40% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Keurig Dr Pepper was 2.40% per year. The lowest was -11.40% per year. And the median was -5.00% per year.

As of today (2026-07-12), Keurig Dr Pepper's current stock price is MXN529.00. Keurig Dr Pepper's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was MXN43.87. Keurig Dr Pepper's Cyclically Adjusted Price-to-FCF of today is 12.06.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Keurig Dr Pepper was 29.99. The lowest was 5.46. And the median was 10.85.


Keurig Dr Pepper  (MEX:KDP) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Keurig Dr Pepper's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=529.00/43.87
=12.06

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Keurig Dr Pepper was 29.99. The lowest was 5.46. And the median was 10.85.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Keurig Dr Pepper Cyclically Adjusted FCF per Share Related Terms


Keurig Dr Pepper Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Keurig Dr Pepper's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Keurig Dr Pepper Cyclically Adjusted FCF per Share Chart

Keurig Dr Pepper Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 42.29

Keurig Dr Pepper Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 51.96 45.70 42.29 43.87

MEX:KDP vs COCSF, COKE, PRMB: Cyclically Adjusted FCF per Share Comparison

For the Beverages - Non-Alcoholic subindustry, Keurig Dr Pepper's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Keurig Dr Pepper Cyclically Adjusted Price-to-FCF vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Keurig Dr Pepper's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Keurig Dr Pepper's Cyclically Adjusted Price-to-FCF falls into.


MEX:KDP
19GF Score
Keurig Dr Pepper Inc MEX:KDP
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Keurig Dr Pepper Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Keurig Dr Pepper's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=2.155/330.2130*330.2130
=2.155

Current CPI (Mar. 2026) = 330.2130.

Keurig Dr Pepper Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 18.841 241.018 25.814
201609 22.074 241.428 30.192
201612 23.056 241.432 31.534
201703 8.160 243.801 11.052
201706 27.945 244.955 37.671
201709 27.705 246.819 37.066
201712 20.433 246.524 27.370
201803 5.677 249.554 7.512
201806 6.836 251.989 8.958
201809 5.951 252.439 7.784
201812 6.610 251.233 8.688
201903 7.211 254.202 9.367
201906 7.498 256.143 9.666
201909 7.093 256.759 9.122
201912 6.880 256.974 8.841
202003 4.095 258.115 5.239
202006 8.492 257.797 10.877
202009 7.964 260.280 10.104
202012 9.150 260.474 11.600
202103 6.295 264.877 7.848
202106 6.746 271.696 8.199
202109 9.414 274.310 11.333
202112 12.086 278.802 14.315
202203 7.576 287.504 8.701
202206 8.435 296.311 9.400
202209 9.528 296.808 10.600
202212 8.726 296.797 9.708
202303 -0.534 301.836 -0.584
202306 3.528 305.109 3.818
202309 5.673 307.789 6.086
202312 1.720 306.746 1.852
202403 -1.244 312.332 -1.315
202406 7.052 314.175 7.412
202409 7.272 315.301 7.616
202412 10.321 315.605 10.799
202503 1.126 319.799 1.163
202506 4.463 322.561 4.569
202509 7.093 324.800 7.211
202512 7.437 324.054 7.578
202603 2.155 330.213 2.155

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of MXN43.87 mean?
Keurig Dr Pepper (MEX:KDP) has a Cyclically Adjusted FCF per Share of MXN43.87 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Keurig Dr Pepper and its competitors.
Is Keurig Dr Pepper's Cyclically Adjusted FCF per Share too high?
Keurig Dr Pepper's current Cyclically Adjusted FCF per Share is MXN43.87. Overall, Keurig Dr Pepper has a GF Score™ of 19/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Keurig Dr Pepper's Cyclically Adjusted FCF per Share compare to COCSF and COKE?
Keurig Dr Pepper's Cyclically Adjusted FCF per Share of MXN43.87 can be compared against companies in the Beverages - Non-Alcoholic industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Beverages - Non-Alcoholic company?
A good Cyclically Adjusted FCF per Share depends on the Beverages - Non-Alcoholic industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Keurig Dr Pepper and its competitors. Keurig Dr Pepper's current Cyclically Adjusted FCF per Share is MXN43.87. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Keurig Dr Pepper stock overvalued right now?
Based on GuruFocus' analysis, Keurig Dr Pepper (MEX:KDP) is currently considered Possible Value Trap. The stock's GF Value™ is MXN830.78, compared to a current price of MXN529.00 — trading 36.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN43.87. Keurig Dr Pepper's overall GF Score™ is 19/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Keurig Dr Pepper (MEX:KDP), the current Cyclically Adjusted FCF per Share is MXN43.87 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Keurig Dr Pepper (MEX:KDP) Overvalued in 2026?

Based on GuruFocus' analysis, Keurig Dr Pepper stock appears to be undervalued. The current stock price of MXN529.00 is trading 36.3% below its estimated GF Value™ of MXN830.78. GuruFocus considers Keurig Dr Pepper to be Possible Value Trap.

Key valuation signals for MEX:KDP:

  • Cyclically Adjusted FCF per Share: MXN43.87
  • GF Value™: MXN830.78 vs. price of MXN529.00 (36.3% below fair value)
  • GF Score™: 19/100 with 5 warning signs

No single metric tells the full story. See the MEX:KDP stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Keurig Dr Pepper Business Description

Address 6425 Hall of Fame Lane, Frisco, TX, USA, 75034
Keurig Dr Pepper was established in 2018 following a merger between Keurig Green Mountain Coffee and Dr Pepper Snapple. The company manufactures and distributes coffee systems (including coffee brewers and single-serve coffee pods) under the Keurig and Green Mountain brands, as well as ready-to-drink beverages including flavored (non-cola) sparkling soft drinks under well-known brands such as Dr Pepper, Snapple, and Canada Dry. On Aug. 25, 2025, the firm announced a definitive agreement to acquire coffeemaker JDE Peet's for $18 billion in cash, with the deal now scheduled to close in April 2026. Following the merger, it plans to split into two US-listed entities to focus on refreshment beverages in North America and global coffee separately.
19GF Score

Get the complete analysis for MEX:KDP

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

MXN529.00
Price
MXN830.78
GF Value