Monster Beverage Corporation (MNST) Simple Dividend Discount Model - Discounting Cash Flows
MNST
Monster Beverage Corporation
MNST (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Dividend Discount Model

This model estimates the value of companies that have reached maturity and pay stable dividends as a significant percentage of their Free Cash Flow to Equity, with little to no high growth prospects.

See our GitHub Documentation

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10-Year Treasury Bond.

↳ Market Premium

Market Premium

The market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Expected Dividend

Expected Dividend

The estimated annual dividend per share for the next year.

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this is equal to the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Forecast Years

Forecast Years

The number of years into the future for which the analysis projects financial performance and metrics.

Results

LTM Dividend 0.005 USD
Average Dividend Growth Rate
Next Year's Expected Dividend 0.005 USD
Cost of Equity 6.23%
Expected Growth Rate 2.5%

Historical and Projected Dividends

Monetary values in USD

Monetary values in USD

amounts except #

2024
Dec 31
LTM
Jan 14
2025
Dec 31
2026
Dec 31
2027
Dec 31
2028
Dec 31
2029
Dec 31
Dividend per Share
0.005 0.005 0.005 0.005 0.005 0.006
Dividend Growth Rate
2.4% 2.5% 2.51% 2.5%

Monetary values in USD

amounts except #

Average LTM
Jan 14
2024
Dec 31
2023
Dec 31
Net Income 1,622 1,727 1,509 1,631
Equity 7,311 7,745 5,958 8,229
Return on Equity 23.52% 28.99% 18.34% 23.22%
Common Dividends 5.15 5.15
Payout Ratio 0.292% 0.292%
Shares Outstanding 1,013 989.5 1,005 1,045
Reference Market Price 62.81 78.43 52.39 57.61
EPS 1.61 1.78 1.5 1.56
Dividend per Share 0.005 0.005
Dividend Growth Rate
Dividend Yield 0.007% 0.007%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program