Molson Coors Beverage Co (MEX:TAP1) Cyclically Adjusted FCF per Share: MXN130.27 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MEX:TAP1 Molson Coors Beverage Co MEX:TAP1
54 GF Score
Price MXN684.00
GF Value MXN951.12
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Molson Coors Beverage Co Cyclically Adjusted FCF per Share?

Molson Coors Beverage Co MEX:TAP1 54 Cyclically Adjusted FCF per Share is MXN130.27 as of Mar. 2026. GuruFocus rates MEX:TAP1 with a GF Score™ of 54/100 and a GF Value™ of MXN951.12 (Modestly Undervalued). The stock has 2 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.

Molson Coors Beverage Co's adjusted free cash flow per share for the three months ended in Mar. 2026 was MXN-21.822. 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 MXN130.27 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Molson Coors Beverage Co's average Cyclically Adjusted FCF Growth Rate was 6.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 3.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 4.00% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 7.30% 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 Molson Coors Beverage Co was 67.10% per year. The lowest was -5.90% per year. And the median was 10.50% per year.

As of today (2026-07-21), Molson Coors Beverage Co's current stock price is MXN684.00. Molson Coors Beverage Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was MXN130.27. Molson Coors Beverage Co's Cyclically Adjusted Price-to-FCF of today is 5.25.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Molson Coors Beverage Co was 33.92. The lowest was 5.94. And the median was 9.91.


Molson Coors Beverage Co  (MEX:TAP1) 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.

Molson Coors Beverage Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=684.00/130.27
=5.25

* 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 Molson Coors Beverage Co was 33.92. The lowest was 5.94. And the median was 9.91.


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.


Molson Coors Beverage Co Cyclically Adjusted FCF per Share Related Terms


Molson Coors Beverage Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Molson Coors Beverage Co'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.

Molson Coors Beverage Co Cyclically Adjusted FCF per Share Chart

Molson Coors Beverage Co 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 112.96 136.36 105.71 100.26 117.88

Molson Coors Beverage Co 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 96.28 121.98 118.56 117.88 130.27

MEX:TAP1 vs SAM, STZ, BUD: Cyclically Adjusted FCF per Share Comparison

For the Beverages - Brewers subindustry, Molson Coors Beverage Co'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.


Molson Coors Beverage Co Cyclically Adjusted Price-to-FCF vs Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, Molson Coors Beverage Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Molson Coors Beverage Co's Cyclically Adjusted Price-to-FCF falls into.


MEX:TAP1
54GF Score
Molson Coors Beverage Co MEX:TAP1
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Molson Coors Beverage Co 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, Molson Coors Beverage Co'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)
=-21.822/330.2130*330.2130
=-21.822

Current CPI (Mar. 2026) = 330.2130.

Molson Coors Beverage Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 27.415 241.018 37.561
201609 25.074 241.428 34.295
201612 32.846 241.432 44.924
201703 -25.943 243.801 -35.138
201706 63.717 244.955 85.894
201709 18.014 246.819 24.100
201712 53.276 246.524 71.362
201803 8.966 249.554 11.864
201806 76.220 251.989 99.881
201809 30.545 252.439 39.956
201812 34.375 251.233 45.181
201903 -26.517 254.202 -34.446
201906 72.089 256.143 92.935
201909 28.565 256.759 36.737
201912 41.094 256.974 52.806
202003 -26.315 258.115 -33.665
202006 101.902 257.797 130.527
202009 32.780 260.280 41.587
202012 7.716 260.474 9.782
202103 -27.587 264.877 -34.392
202106 75.928 271.696 92.281
202109 34.746 274.310 41.827
202112 13.802 278.802 16.347
202203 -33.194 287.504 -38.125
202206 59.227 296.311 66.003
202209 28.536 296.808 31.748
202212 22.844 296.797 25.416
202303 -14.765 301.836 -16.153
202306 58.036 305.109 62.811
202309 44.116 307.789 47.330
202312 23.304 306.746 25.087
202403 -14.667 312.332 -15.507
202406 60.114 314.175 63.183
202409 33.171 315.301 34.740
202412 38.703 315.605 40.494
202503 -32.894 319.799 -33.965
202506 51.939 322.561 53.171
202509 44.771 324.800 45.517
202512 33.004 324.054 33.631
202603 -21.822 330.213 -21.822

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 MXN130.27 mean?
Molson Coors Beverage Co (MEX:TAP1) has a Cyclically Adjusted FCF per Share of MXN130.27 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 Molson Coors Beverage Co and its competitors.
Is Molson Coors Beverage Co's Cyclically Adjusted FCF per Share too high?
Molson Coors Beverage Co's current Cyclically Adjusted FCF per Share is MXN130.27. Overall, Molson Coors Beverage Co has a GF Score™ of 54/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Molson Coors Beverage Co's Cyclically Adjusted FCF per Share compare to SAM and STZ?
Molson Coors Beverage Co's Cyclically Adjusted FCF per Share of MXN130.27 can be compared against companies in the Beverages - 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 - Alcoholic company?
A good Cyclically Adjusted FCF per Share depends on the Beverages - 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 Molson Coors Beverage Co and its competitors. Molson Coors Beverage Co's current Cyclically Adjusted FCF per Share is MXN130.27. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Molson Coors Beverage Co stock overvalued right now?
Based on GuruFocus' analysis, Molson Coors Beverage Co (MEX:TAP1) is currently considered Modestly Undervalued. The stock's GF Value™ is MXN951.12, compared to a current price of MXN684.00 — trading 28.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN130.27. Molson Coors Beverage Co's overall GF Score™ is 54/100 with 2 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 Molson Coors Beverage Co (MEX:TAP1), the current Cyclically Adjusted FCF per Share is MXN130.27 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 Molson Coors Beverage Co (MEX:TAP1) Overvalued in 2026?

Based on GuruFocus' analysis, Molson Coors Beverage Co stock appears to be undervalued. The current stock price of MXN684.00 is trading 28.1% below its estimated GF Value™ of MXN951.12. GuruFocus considers Molson Coors Beverage Co to be Modestly Undervalued.

Key valuation signals for MEX:TAP1:

  • Cyclically Adjusted FCF per Share: MXN130.27
  • GF Value™: MXN951.12 vs. price of MXN684.00 (28.1% below fair value)
  • GF Score™: 54/100 with 2 warning signs

No single metric tells the full story. See the MEX:TAP1 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Molson Coors Beverage Co Business Description

Address BC555, P.O. Box 4030, Golden, CO, USA, 80401
Molson Coors owns well-known beer brands including Miller, Coors, Blue Moon, and Carling, and ranks as the second-largest beer maker in both value and volume in the US, Canada, and the United Kingdom. Through licensing agreements, it also brews and distributes beer and nonbeer beverage categories under partner brands from Heineken, Anheuser-Busch InBev, Asahi, Fever-Tree, and Coca-Cola. North America remains its largest market, accounting for nearly 80% of total revenue.
54GF Score

Get the complete analysis for MEX:TAP1

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

MXN684.00
Price
MXN951.12
GF Value