Consumer Defensive / Beverages - Brewers

Molson Coors Beverage Company (TAP)

$38.91
-0.31%
$7.4B
Market Cap
P/E Ratio
0.44
Beta
4.86%
Dividend Yield
Piotroski 4/9Altman Z 0.8 DistressBeneish M -3.28 CleanROIC−WACC -17.0%

Quantitative Summary

Deterministic

Financial health is average: Piotroski 4/9, Altman Z 0.8. DCF fair value of $194 implies 334% upside from current prices based on model assumptions.

Generated deterministically from quant metrics and financial statements. Not a recommendation.

Algorithmic Teardown

AI-Generated

The fundamental economics of Molson Coors Beverage Company reveal a distressed operational profile characterized by a negative return on invested capital of -10.3%, which sits 16.8 percentage points below the weighted average cost of capital. This value destruction is amplified by a DuPont ROE decomposition showing net margins contracting to -19.2% despite robust gross margin expansion at 38.4%, indicating severe pressure on operating leverage and pricing power amidst declining revenue growth of 4.2%. Risk assessment metrics further highlight fragility, with an Altman Z-Score of 0.8 signaling elevated bankruptcy risk that outweighs the moderate Piotroski F-Score of 4/9, while a negative annualized Fama-French Alpha of -25.55% suggests underperformance relative to standard market factors over the measured period.

Despite these deteriorating fundamentals, valuation models present a stark divergence from current pricing mechanics. The stock trades at a significant discount compared to its sector average P/E of 34.2x, and discounted cash flow analysis implies an intrinsic value of $205, suggesting potential upside if future free cash flows align with the model's assumptions rather than the implied ten-year growth rate of -7.6%. However, this valuation gap must be weighed against the fact that profitability factors remain neutral to robust in isolation (RMW: 0.459), yet are currently overwhelmed by margin erosion and capital inefficiency. The market appears to have priced in a continuation of negative free cash flow generation rather than a structural turnaround, creating a scenario where theoretical value is disconnected from realized earnings power.

Insider activity over the last ninety days shows modest net buying totaling $98,239, which may indicate management confidence or opportunistic accumulation at depressed levels, though this signal is muted by the broader risk profile. The Beneish M-Score of -3.28 suggests low likelihood of earnings manipulation, lending credibility to the reported financial distress rather than accounting irregularities. Ultimately, the investment thesis hinges on whether the company can reverse its negative ROIC-WACC spread and stabilize margins before the high bankruptcy risk materializes into a liquidity event, as current factor tilts heavily against profitability despite attractive relative valuation multiples.

Generated by LLM from quantitative data inputs. May contain inaccuracies. Not investment advice.

DCF Sandbox

Interactive
Market Price
$38.91
Fair Value
$195
Implied Upside
+400.7%
$195IMPLIED FAIR VALUEUNDERVALUEDOVERUNDER
Growth Rate (Y1–5)8%
-10%20%50%
Discount Rate (WACC)6.7%
5%12.5%20%

5-year two-stage DCF. Terminal growth 3%. Default sliders match the pre-computed base case. Drag to explore scenarios. Not investment advice.

Reverse DCFMarket-Implied
-6.7%annual FCF growth priced in at $38.91

The growth rate the market implicitly expects over the next 10 years to justify today's price. Compare with historical growth of -4% YoY revenue.

Sensitivity Matrix

TG ↓ / WACC →6%6.7%8.7%
2%$187$155$103
3%$246$194$120
4%$364$262$143

Center = base case. Green = >10% upside, Red = >10% downside vs $38.91.

Pre-computed DCF: WACC=6.7%, terminal growth 3%. Fair value $194 (+334.3%). Not investment advice.

Price Chart with Moving Averages

Loading chart...
SMA 50 SMA 200

Technical Setup

AI Generated

The current price of TAP is trading below both its 50-day and 200-day moving averages, suggesting a technical posture that's currently bearish with reduced momentum as indicated by the RSI dipping into oversold territory. The stock’s movement also reflects a relatively low beta, indicating it might not be fully participating in broader market trends, which could offer some stability but limits potential gains during rallies.

RSI (14)
SMA 50
SMA 200

Quant Health Deep Dive

4/9
Piotroski F-Score
Average — mixed operational signals
0.8
Altman Z-Score
Distress Zone — below 1.8 threshold per academic model. Thresholds: >3 safe, 1.8–3 grey, <1.8 distress.
-3.28
Beneish M-Score
Below threshold — no statistical earnings quality concern per Beneish model. Threshold: <-2.22 = below threshold.

Profitability & Value Creation

38.4%
Gross Margin
-19.2%
Net Margin
-10.3%
ROIC
6.7%
WACC
ROIC − WACC Spread: -17.0%— Negative spread.
-4.2%
Revenue Growth (YoY)
-290.6%
Earnings Growth (YoY)
1.1B
Free Cash Flow
35%
FCF Payout Ratio

✅ Conservative payout — room for dividend increases.

DuPont Analysis — ROE Decomposition

Breaking down Return on Equity to see how the company generates its ROE — efficiency, margins, or leverage.

-19.2%
Net Profit Margin
NI ÷ Revenue
×
0.49x
Asset Turnover
Revenue ÷ Assets
×
2.16x
Equity Multiplier
Assets ÷ Equity
=
-20.3%
Return on Equity
Balanced ROE composition across margins, turnover, and leverage.

Balance Sheet Health

1.16x
Debt / Equity
0.55x
Current Ratio
-9.2x
Interest Coverage
9.32%
FCF Yield
-1.5B
EBITDA

Insider Activity (Last 90 Days)

Net Insider Flow
+$98,239
Net Buying
2
Buy Transactions
0
Sale Transactions
2026-03-09MOLSON ANDREW THOMASBuy$93,338
2026-03-04COORS DAVID SGrant2,113 shares
2026-03-04STELTER ROXANNEGrant2,774 shares
2026-03-04MACIOLEK NATALIE GGrant9,508 shares
2026-03-04WHITEHEAD PHILIP MARKSold 1/8 qtrsGrant7,924 shares

Open-market buys vs sells by company insiders. Source: yfinance.

Earnings Surprise History

Q4
✗ Miss
Est: $0.80
Act: $0.50
-37.2%
Q3
✓ Beat
Est: $1.82
Act: $2.05
+12.9%
Q2
✗ Miss
Est: $1.70
Act: $1.67
-1.5%
Q1
✓ Beat
Est: $1.15
Act: $1.21
+4.9%

EPS estimates vs actuals for the most recent reported quarters. Source: yfinance.

Dividend History

$0.4800
Latest Dividend
$1.88
2025 Total
+6.8%
YoY Growth
5 yrs
Consecutive Increases
Annual Dividends per Share
$1.23
2015
$1.64
2016
$1.64
2017
$1.64
2018
$1.96
2019
$0.57
2020
$0.68
2021
$1.52
2022
$1.64
2023
$1.76
2024
$1.88
2025
$0.96
2026
DateAmountChange
2026-05-29$0.48000.0%
2026-03-06$0.4800+2.1%
2025-12-05$0.47000.0%
2025-09-05$0.47000.0%
2025-06-06$0.47000.0%
2025-02-27$0.4700+6.8%
2024-12-06$0.44000.0%
2024-08-30$0.44000.0%
2024-06-07$0.44000.0%
2024-02-29$0.4400+7.3%
2023-11-30$0.41000.0%
2023-08-31$0.41000.0%
Stock Splits
2007-10-04: 2:1

Dividend and split data from SEC filings and market data. Amounts are per share, not adjusted for splits. Source: yfinance.

Risk Profile

25.4%
Annual Volatility
-1.11
Sharpe (1Y)
-31.5%
Max Drawdown (5Y)

Sharpe = risk-adjusted return (higher is better). Max drawdown = largest peak-to-trough decline. 1,200+ trading days.

Underwater (Drawdown from Peak)

How far below the all-time high the price has been over time. Deeper = more pain for holders.

Loading drawdown chart...

Rolling 60-Day Beta vs S&P 500 (VOO)

How the stock's sensitivity to market moves changes over time. β > 1 = more volatile than the market.

Loading beta chart...
Rolling Beta Market (β = 1.0)

Fama-French 5-Factor Exposure

Academic factor model decomposition — what's really driving this stock's returns.

0.30
Market β
Mkt-RF
+0.403
Size (SMB)
Small-cap tilt
+0.077
Value (HML)
Neutral
+0.459
Profit (RMW)
Robust
+0.923
Invest (CMA)
Conservative
Alpha (annual): -25.55%
R²: 21.5%of variance explained by 5 factors

Fama-French 5-Factor Model. Data: Kenneth French Data Library. Regression over 3 years of daily returns.

Fundamentals

7.9
Forward P/E
4.02
PEG Ratio
0.74
Price/Book
3M
Avg Volume
$54.82
52W High
$39.39
52W Low
-3%
52W Range Position

Passive Flow Attribution

ETF Draft Effect
$1.0B
Tracked Passive Exposure
8
ETFs Holding TAP
0.03%
Avg Weight in ETFs
$3.8T
Total ETF AUM

When investors buy or sell ETFs like SPYD or XLP, the fund manager is mechanically forced to buy or sell TAP shares regardless of Molson Coors Beverage Company's individual fundamentals. We estimate $1.0B of passive capital is structurally linked to TAP through 8 tracked ETFs. Index rebalances and ETF creation/redemption cycles can create noticeable volume spikes unrelated to company news.

Passive exposure = Σ (ETF AUM × stock weight in ETF) across 8 tracked ETFs. Actual passive ownership is larger (includes mutual funds). Not investment advice.

ETF Contagion Visualizer

Simulate a price drop in Molson Coors Beverage Company to visualize passive redemption contagion across ETFs and collateral stocks.

TAP Shock
-0%
Est. Passive Redemption
$0
Systemic Risk
STABLE
TAPEpicenterVOOETFIVVETFSPYETFWMTLow RiskCOSTLow RiskWMTLow RiskCOSTLow RiskPGLow Risk
TAP Price Drop (%)0

If Molson Coors Beverage Company (TAP) experiences a significant drawdown, ETF redemptions can create collateral selling pressure on co-held stocks. Our model identifies Walmart Inc. (WMT) as the most exposed collateral stock, sharing 1 ETFs with TAP. This is the "Passive Contagion" effect described in the Inelastic Market Hypothesis.

Contagion model based on shared ETF exposure and constituent weights across 22 tracked ETFs. Estimated selling pressure is a simplified model — actual impact depends on market liquidity, ETF redemption mechanics, and market-maker activity.

TAP Ownership Dynamics

Passive funds hold 1 in every 7 TAP shares, reducing daily market volatility.

Ticker
TAP
Total Shares
175M
ETF Lock-Up
13.9%
Display Mode
Total Float Impact
13.9%Locked Float

Molson Coors Beverage Company (TAP) exerts measurable gravity on the passive index market, currently representing 1.0% of the SPYD (SPYD) and 0.5% of the State Street Consumer Staples Select Sector SPDR ETF (XLP). Across 22 tracked ETFs, approximately 24M shares (13.9% of float) are held by passive funds and rarely trade on the open market. This level of passive ownership means index rebalances can create outsized volume events.

Float lock-up computed from 22 ETFs tracked by SecuritiesDB. Actual passive ownership is higher (includes mutual funds, pension funds, etc.).

TAP Institutional Volume Profile

252-day volume distribution by price level. The Point of Control (POC) marks the price where the most institutional volume transacted — an implicit support/resistance floor.

TICKER
TAP
PRICE
$38.91
FLOOR (POC)
$45.30
STRENGTH
High
$39$38.91$40$41$41$427%$43$44$459%$45POC 13%$4610%$477%$4810%$489%$497%$50$51$52$52$53$54
Focus Zone
Point of Control (POC) Support (below price) Resistance (above price) Current Price

The highest-volume price zone for Molson Coors Beverage Company over the past year sits near $45.30 (13% of 252-day volume). The current price of $38.91 sits 14.1% below the POC — suggesting potential mean-reversion upside if institutional demand reasserts at this level. The highly concentrated volume profile (13% at POC) indicates strong consensus on fair value — institutional participants have repeatedly transacted near this price.

Volume Profile computed from 252 trading days of OHLCV data. Volume allocated to price bins proportionally based on daily high-low range. Not investment advice.

Fails-to-Deliver (FTD) History

SEC-reported settlement failures. Elevated FTDs can indicate high short-selling pressure, operational settlement issues, or naked shorting activity.

DateFailed SharesClose PriceNotional Value
2026-05-061$42.19$42.19
2026-04-242,257$42.87$96,757.59
2026-04-15740$43.66$32,308.4
2026-04-10270,003$44.68$12.1M
2026-04-092,297$43.90$100,838.3
2026-04-0823,073$45.05$1.0M
2026-04-0610,817$44.04$476,380.68
2026-04-014,595$43.06$197,860.7
2026-03-31732$42.92$31,417.44
2026-03-30149$43.40$6,466.6
2026-03-263,756$41.27$155,010.12
2026-03-2517$41.16$699.72
2026-03-0935,053$46.64$1.6M
2026-03-046,242$48.06$299,990.52
2026-02-232,244$49.86$111,885.84
2026-02-1837,079$50.90$1.9M
2026-02-132,658$54.38$144,542.04
2026-02-12496$53.27$26,421.92
2026-02-1019,091$50.87$971,159.17
2026-02-041,145$49.32$56,471.4
2026-01-29142$47.74$6,779.08
2026-01-2358,672$49.76$2.9M
2026-01-20142,446$48.95$7.0M
2026-01-16475$50.64$24,054
2026-01-1545$50.49$2,272.05
2026-01-1417,845$49.20$877,974
2025-12-2217,201$47.68$820,143.68
2025-12-182$48.06$96.12
2025-12-17195$47.81$9,322.95
2025-12-1511$47.60$523.6

Source: SEC Regulation SHO FTD data. Data is reported with a ~30 day delay. High FTD quantities relative to average daily volume may indicate settlement stress.

Price Correlations

Statistical correlation of daily returns with other stocks. High correlations indicate stocks that move together; negative correlations can offer diversification.

Peer252-Day (1Y)126-Day (6M)Direction
WTGXXNaNNaN
BF.B0.5380.541Moderate
CAG0.5290.536Moderate
GIS0.5130.518Moderate
CPB0.4840.530Moderate
MKC0.4720.500Moderate
PEP0.4620.453Moderate
KHC0.4590.485Moderate
STZ0.4320.359Moderate
LEN0.4250.387Moderate

Pearson correlation of daily log returns. 252d ≈ 1 trading year. Computed from price history. Not investment advice.

Compare TAP to Peers

Quant metrics computed deterministically from financial statements and price data. Updated: 2026-06-02.

SecuritiesDB provides programmatic data aggregation for informational purposes only. None of the metrics, summaries, or algorithmic flags constitute a recommendation to buy or sell any security.