
Monster Beverage Corp
NASDAQ:MNST

Intrinsic Value
The intrinsic value of one
MNST
stock under the Base Case scenario is
39.86
USD.
Compared to the current market price of 58.64 USD,
Monster Beverage Corp
is
Overvalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Monster Beverage Corp
Fundamental Analysis

Heavy dependence on energy drink sales leaves Monster exposed if consumer preferences shift to healthier, lower-caffeine beverages, potentially eroding its core revenue streams.
Monster’s globally recognized brand and loyal customer base reinforce pricing power and protect market share, underpinning robust revenue generation.

Revenue & Expenses Breakdown
Monster Beverage Corp
Balance Sheet Decomposition
Monster Beverage Corp
Current Assets | 3.6B |
Cash & Short-Term Investments | 1.5B |
Receivables | 1.2B |
Other Current Assets | 886.6m |
Non-Current Assets | 4.1B |
PP&E | 1.1B |
Intangibles | 2.7B |
Other Non-Current Assets | 229.4m |
Free Cash Flow Analysis
Monster Beverage Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Monster Beverage Corp
Revenue
|
7.5B
USD
|
Cost of Revenue
|
-3.4B
USD
|
Gross Profit
|
4B
USD
|
Operating Expenses
|
-2B
USD
|
Operating Income
|
2.1B
USD
|
Other Expenses
|
-548.3m
USD
|
Net Income
|
1.5B
USD
|
MNST Profitability Score
Profitability Due Diligence
Monster Beverage Corp's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

Score
Monster Beverage Corp's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
MNST Solvency Score
Solvency Due Diligence
Monster Beverage Corp's solvency score is 97/100. The higher the solvency score, the more solvent the company is.

Score
Monster Beverage Corp's solvency score is 97/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MNST Price Targets Summary
Monster Beverage Corp
According to Wall Street analysts, the average 1-year price target for
MNST
is 57.71 USD
with a low forecast of 40.4 USD and a high forecast of 67.2 USD.
Dividends
Current shareholder yield for MNST is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
MNST
stock under the Base Case scenario is
39.86
USD.
Compared to the current market price of 58.64 USD,
Monster Beverage Corp
is
Overvalued by 32%.