Financhill
Sell
35

KDP Quote, Financials, Valuation and Earnings

Last price:
$28.10
Seasonality move :
3.07%
Day range:
$27.84 - $28.05
52-week range:
$25.03 - $36.12
Dividend yield:
3.29%
P/E ratio:
24.13x
P/S ratio:
2.36x
P/B ratio:
1.50x
Volume:
4.3M
Avg. volume:
15.8M
1-year change:
-13.71%
Market cap:
$38B
Revenue:
$15.4B
EPS (TTM):
$1.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.6B $12.7B $14.1B $14.8B $15.4B
Revenue Growth (YoY) 4.48% 9.17% 10.83% 5.39% 3.63%
 
Cost of Revenues $5.3B $6.3B $7.2B $7.2B $7.3B
Gross Profit $6.3B $6.4B $6.9B $7.6B $8B
Gross Profit Margin 54.59% 50.4% 48.74% 51.38% 52.15%
 
R&D Expenses $69M $66M $65M $66M $70M
Selling, General & Admin $4B $4.2B $4.6B $4.9B $5B
Other Inc / (Exp) -$190M $404M -$371M $59M -$660M
Operating Expenses $3.6B $3.5B $4B $4.4B $4.4B
Operating Income $2.8B $2.9B $2.8B $3.2B $3.6B
 
Net Interest Expenses $597M $525M $468M $596M $684M
EBT. Incl. Unusual Items $1.8B $2.8B $1.7B $2.8B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $428M $653M $284M $576M $473M
Net Income to Company $1.3B $2.1B $1.4B $2.2B $1.4B
 
Minority Interest in Earnings -- -$1M -$1M -- --
Net Income to Common Excl Extra Items $1.3B $2.1B $1.4B $2.2B $1.4B
 
Basic EPS (Cont. Ops) $0.94 $1.52 $1.01 $1.56 $1.06
Diluted EPS (Cont. Ops) $0.93 $1.50 $1.01 $1.55 $1.05
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $3.3B $3.6B $3.5B $3.9B $4.3B
EBIT $2.8B $2.9B $2.8B $3.2B $3.6B
 
Revenue (Reported) $11.6B $12.7B $14.1B $14.8B $15.4B
Operating Income (Reported) $2.8B $2.9B $2.8B $3.2B $3.6B
Operating Income (Adjusted) $2.8B $2.9B $2.8B $3.2B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.3B $3.6B $3.8B $3.9B $4.3B
Revenue Growth (YoY) 7.62% 11.45% 5.05% 2.26% 10.67%
 
Cost of Revenues $1.6B $1.8B $1.8B $1.8B $2.1B
Gross Profit $1.7B $1.9B $2B $2.1B $2.2B
Gross Profit Margin 52.03% 51.08% 53.22% 53.25% 51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.2B $1.2B $1.2B $1.3B
Other Inc / (Exp) -$1M -$315M $3M $6M --
Operating Expenses $914M $1.1B $1.2B $1.1B $1.2B
Operating Income $777M $789M $867M $946M $954M
 
Net Interest Expenses $109M $111M $135M $175M $192M
EBT. Incl. Unusual Items $678M $183M $664M $802M $852M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $149M $4M $146M $186M $190M
Net Income to Company $530M $180M $518M $616M $662M
 
Minority Interest in Earnings -$1M -$1M -- -- --
Net Income to Common Excl Extra Items $529M $179M $518M $616M $662M
 
Basic EPS (Cont. Ops) $0.37 $0.13 $0.37 $0.45 $0.49
Diluted EPS (Cont. Ops) $0.37 $0.13 $0.37 $0.45 $0.49
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $947M $961M $1B $1.1B $1.2B
EBIT $777M $789M $867M $946M $954M
 
Revenue (Reported) $3.3B $3.6B $3.8B $3.9B $4.3B
Operating Income (Reported) $777M $789M $867M $946M $954M
Operating Income (Adjusted) $777M $789M $867M $946M $954M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.4B $13.6B $14.8B $15.1B $16.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.8B $6.8B $7.2B $7.1B $7.9B
Gross Profit $6.6B $6.8B $7.5B $8.1B $8.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4B $4.5B $4.9B $5B $5.2B
Other Inc / (Exp) -$162M $290M -$119M $48M --
Operating Expenses $3.7B $4.1B $4.5B $4.5B $4.8B
Operating Income $2.9B $2.7B $3.1B $3.6B $3.6B
 
Net Interest Expenses $509M $578M $500M $650M $666M
EBT. Incl. Unusual Items $2.2B $2.3B $2.4B $3B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $517M $445M $475M $689M $494M
Net Income to Company $1.7B $1.8B $1.9B $2.3B $1.6B
 
Minority Interest in Earnings -$1M -$1M -- -- --
Net Income to Common Excl Extra Items $1.7B $1.8B $1.9B $2.3B $1.6B
 
Basic EPS (Cont. Ops) $1.22 $1.29 $1.38 $1.66 $1.16
Diluted EPS (Cont. Ops) $1.21 $1.28 $1.37 $1.65 $1.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.6B $3.4B $3.8B $4.3B $4.3B
EBIT $2.9B $2.7B $3.1B $3.6B $3.6B
 
Revenue (Reported) $12.4B $13.6B $14.8B $15.1B $16.2B
Operating Income (Reported) $2.9B $2.7B $3.1B $3.6B $3.6B
Operating Income (Adjusted) $2.9B $2.7B $3.1B $3.6B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.3B $10.3B $10.9B $11.3B $12.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.4B $5.1B $5.3B $5.2B $5.8B
Gross Profit $4.9B $5.1B $5.7B $6B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3.4B $3.7B $3.7B $3.9B
Other Inc / (Exp) -$99M -$213M $39M $28M $7M
Operating Expenses $2.7B $3.1B $3.4B $3.4B $3.6B
Operating Income $2.2B $2B $2.2B $2.6B $2.6B
 
Net Interest Expenses $361M $454M $387M $509M $493M
EBT. Incl. Unusual Items $1.7B $1.2B $1.9B $2.1B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $387M $179M $370M $483M $504M
Net Income to Company $1.3B $983M $1.5B $1.6B $1.7B
 
Minority Interest in Earnings -$1M -$1M -- -- --
Net Income to Common Excl Extra Items $1.3B $982M $1.5B $1.6B $1.7B
 
Basic EPS (Cont. Ops) $0.92 $0.69 $1.06 $1.16 $1.27
Diluted EPS (Cont. Ops) $0.91 $0.69 $1.06 $1.16 $1.27
Weighted Average Basic Share $4.2B $4.3B $4.2B $4.1B $4.1B
Weighted Average Diluted Share $4.3B $4.3B $4.2B $4.1B $4.1B
 
EBITDA $2.7B $2.5B $2.8B $3.2B $3.2B
EBIT $2.2B $2B $2.2B $2.6B $2.6B
 
Revenue (Reported) $9.3B $10.3B $10.9B $11.3B $12.1B
Operating Income (Reported) $2.2B $2B $2.2B $2.6B $2.6B
Operating Income (Adjusted) $2.2B $2B $2.2B $2.6B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $255M $568M $535M $267M $590M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1B $1.1B $1.5B $1.4B $1.5B
Inventory $817M $966M $1.4B $1.3B $1.4B
Prepaid Expenses $49M $12M $93M $240M $80M
Other Current Assets $165M $160M $184M $216M $243M
Total Current Assets $2.4B $3.1B $3.8B $3.4B $4B
 
Property Plant And Equipment $2.9B $3.2B $3.4B $3.6B $3.8B
Long-Term Investments $142M $92M $1.2B $1.5B $1.7B
Goodwill $20.2B $20.2B $20.1B $20.2B $20.1B
Other Intangibles $24B $23.9B $23.2B $23.3B $23.6B
Other Long-Term Assets $195M $202M $182M $201M $225M
Total Assets $49.8B $50.6B $51.8B $52.1B $53.4B
 
Accounts Payable $3.7B $4.3B $5.2B $3.6B $3B
Accrued Expenses $790M $850M $854M $984M $1.3B
Current Portion Of Long-Term Debt $2.3B $155M $496M $1.2B $1B
Current Portion Of Capital Lease Obligations $116M $155M $195M $220M $253M
Other Current Liabilities $49M $49M $122M $166M $203M
Total Current Liabilities $7.7B $6.5B $8.1B $8.9B $8.1B
 
Long-Term Debt $12B $12.8B $12.5B $11.4B $14.4B
Capital Leases -- -- -- -- --
Total Liabilities $25.9B $25.6B $26.7B $26.5B $29.2B
 
Common Stock $14M $14M $14M $14M $14M
Other Common Equity Adj $77M -$26M $129M $315M -$276M
Common Equity $23.8B $25B $25.1B $25.7B $24.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M -- -$1M -- --
Total Equity $23.8B $25B $25.1B $25.7B $24.2B
 
Total Liabilities and Equity $49.8B $50.6B $51.8B $52.1B $53.4B
Cash and Short Terms $255M $568M $535M $267M $590M
Total Debt $14.4B $13B $13.1B $12.6B $15.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $203M $928M $260M $560M $569M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.5B $1.3B $1.4B $1.5B
Inventory $1B $1.5B $1.5B $1.5B $2B
Prepaid Expenses $72M $85M $154M $313M $189M
Other Current Assets $191M $223M $253M $278M --
Total Current Assets $2.8B $4.3B $3.4B $4.1B $4.7B
 
Property Plant And Equipment $3.1B $3.3B $3.4B $3.6B $3.9B
Long-Term Investments $160M $249M $1.4B $1.6B $1.7B
Goodwill $20.2B $20B $20.1B $20.1B --
Other Intangibles $23.9B $23.3B $23.2B $23.1B --
Other Long-Term Assets $199M $190M $169M $215M --
Total Assets $50.3B $51.4B $51.8B $52.7B $54.6B
 
Accounts Payable $4.1B $5.3B $4.1B $3.1B $3B
Accrued Expenses $871M $879M $881M $1B --
Current Portion Of Long-Term Debt -- -- $1.6B $529M --
Current Portion Of Capital Lease Obligations $133M $192M $208M $233M --
Other Current Liabilities $44M $140M $124M $127M --
Total Current Liabilities $6.8B $7.2B $8.8B $7.7B $7.5B
 
Long-Term Debt $12.8B $12.9B $11.3B $13.8B $15B
Capital Leases -- -- -- -- --
Total Liabilities $25.9B $26.3B $26.4B $27.7B $29.3B
 
Common Stock $14M $14M $14M $14M $14M
Other Common Equity Adj $6M -$9M $135M $14M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$1M -- -- --
Total Equity $24.4B $25.1B $25.4B $25B $25.3B
 
Total Liabilities and Equity $50.3B $51.4B $51.8B $52.7B $54.6B
Cash and Short Terms $203M $928M $260M $560M $569M
Total Debt $13.9B $13B $13.1B $14.5B $16B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $2.1B $1.4B $2.2B $1.4B
Depreciation & Amoritzation $653M $708M $709M $720M $733M
Stock-Based Compensation $85M $88M $52M $116M $98M
Change in Accounts Receivable -$5M -$152M -$398M $70M -$209M
Change in Inventories -$107M -$133M -$426M $182M -$92M
Cash From Operations $2.5B $2.9B $2.8B $1.3B $2.2B
 
Capital Expenditures $517M $455M $379M $481M $622M
Cash Acquisitions -- -- -- -- $1B
Cash From Investing -$316M $210M -$1.1B -$784M -$1.6B
 
Dividends Paid (Ex Special Dividend) $846M $955M $1.1B $1.1B $1.2B
Special Dividend Paid
Long-Term Debt Issued $10.6B $7.6B $3B -- $4B
Long-Term Debt Repaid -$11.6B -$9.3B -$3.5B -$595M -$1.3B
Repurchase of Common Stock -- -- $379M $706M $1.1B
Other Financing Activities -$170M -$172M -$64M -$86M -$164M
Cash From Financing -$2B -$2.8B -$1.7B -$832M -$223M
 
Beginning Cash (CF) $255M $568M $535M $267M $590M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $144M $313M -$33M -$268M $341M
Ending Cash (CF) $393M $872M $495M $18M $890M
 
Levered Free Cash Flow $1.9B $2.4B $2.5B $848M $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $530M $180M $518M $616M $662M
Depreciation & Amoritzation $170M $172M $177M $175M $206M
Stock-Based Compensation $20M $31M $29M $24M $25M
Change in Accounts Receivable -$85M -$166M $8M -$81M -$19M
Change in Inventories -$79M -$206M $30M -$101M -$102M
Cash From Operations $794M $759M $580M $628M $639M
 
Capital Expenditures $140M $83M $122M $125M $112M
Cash Acquisitions -- -- -- $85M $3M
Cash From Investing -$150M -$82M -$420M -$209M -$112M
 
Dividends Paid (Ex Special Dividend) $263M $265M $279M $292M $312M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B -$500M -- -- --
Long-Term Debt Repaid -$2.3B $625M -$25M -$27M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$5M -$31M -$36M --
Cash From Financing -$602M -$294M -$174M -$282M -$525M
 
Beginning Cash (CF) $203M $928M $260M $560M $569M
Foreign Exchange Rate Adjustment -$9M -$9M -$4M -$15M $2M
Additions / Reductions $33M $374M -$18M $122M $4M
Ending Cash (CF) $227M $1.3B $238M $667M $575M
 
Levered Free Cash Flow $654M $676M $458M $503M $527M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7B $1.8B $1.9B $2.3B $1.6B
Depreciation & Amoritzation $686M $715M $717M $732M $737M
Stock-Based Compensation $91M $63M $95M $106M $92M
Change in Accounts Receivable -$130M -$398M $144M -$248M -$77M
Change in Inventories -$142M -$475M $95M -$7M -$390M
Cash From Operations $2.7B $3B $1.8B $1.7B $2.1B
 
Capital Expenditures $491M $378M $426M $602M $529M
Cash Acquisitions -- -- -- $85M $1B
Cash From Investing -$484M $347M -$1.5B -$699M -$1.5B
 
Dividends Paid (Ex Special Dividend) $898M $1.1B $1.1B $1.2B $1.2B
Special Dividend Paid
Long-Term Debt Issued $7.4B $3.7B -- $3B --
Long-Term Debt Repaid -$8.7B -$4.9B -$99M -$1.8B --
Repurchase of Common Stock -- $88M $748M $1.4B $14M
Other Financing Activities -$157M -$53M -$86M -$142M --
Cash From Financing -$2.3B -$2.6B -$910M -$639M -$653M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15M $725M -$668M $300M $9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2B $2.7B $1.3B $1.1B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $983M $1.5B $1.6B $1.7B
Depreciation & Amoritzation $523M $530M $538M $550M $554M
Stock-Based Compensation $68M $43M $86M $76M $70M
Change in Accounts Receivable -$126M -$372M $170M -$148M -$16M
Change in Inventories -$210M -$552M -$31M -$220M -$518M
Cash From Operations $1.9B $2.1B $1B $1.4B $1.3B
 
Capital Expenditures $356M $279M $326M $447M $354M
Cash Acquisitions -- -- -- $85M $114M
Cash From Investing -$350M -$213M -$623M -$538M -$390M
 
Dividends Paid (Ex Special Dividend) $687M $796M $842M $883M $937M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.9B $3B -- $3B $2B
Long-Term Debt Repaid -$7.8B -$3.4B -$74M -$1.2B -$1.6B
Repurchase of Common Stock -- $88M $457M $1.1B $9M
Other Financing Activities -$171M -$52M -$74M -$130M -$54M
Cash From Financing -$1.6B -$1.5B -$697M -$504M -$934M
 
Beginning Cash (CF) $722M $2.1B $742M $1.3B $1.9B
Foreign Exchange Rate Adjustment -$5M -$10M $13M -$35M $6M
Additions / Reductions -$52M $360M -$275M $293M -$39M
Ending Cash (CF) $665M $2.4B $480M $1.6B $1.8B
 
Levered Free Cash Flow $1.6B $1.8B $706M $923M $925M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
64
GLTO alert for Dec 26

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Sell
27
CDNAF alert for Dec 26

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock