An independent two-stage DCF analysis by a frontier AI model.
"> Revenue grew consistently from $5.5B in 2021 to $8.3B in 2025. A 12% FCF growth assumption models continued international expansion, product portfolio diversification, and robust pricing power, while acknowledging scale makes high double-digit growth harder.
"> Revenue grew consistently from $5.5B in 2021 to $8.3B in 2025. A 12% FCF growth assumption models continued international expansion, product portfolio diversification, and robust pricing power, while acknowledging scale makes high double-digit growth harder.
"> Revenue grew consistently from $5.5B in 2021 to $8.3B in 2025. A 12% FCF growth assumption models continued international expansion, product portfolio diversification, and robust pricing power, while acknowledging scale makes high double-digit growth harder.
Intrinsic value per share under varying discount rate and terminal growth rate assumptions.
| WACC ↓ / Terminal → | 9.0% | 9.5% | 10.0% | 10.5% | 11.0% |
|---|---|---|---|---|---|
| 9.0% | $8.29 | $8.29 | $8.29 | $8.29 | $8.29 |
| 9.5% | $8.29 | $8.29 | $8.29 | $8.29 | $8.29 |
| 10.0% | $8.29 | $8.29 | $8.29 | $8.29 | $8.29 |
| 10.5% | $8.29 | $8.29 | $8.29 | $8.29 | $8.29 |
| 11.0% | $8.29 | $8.29 | $8.29 | $8.29 | $8.29 |
■ Undervalued vs current price ■ Overvalued vs current price
Westmount Research. "Monster Beverage (MNST) Intrinsic Value: A DCF Analysis." westmountfundamentals.com, March 18, 2026.
Disclaimer: The numbers presented on this page are for educational and entertainment purposes only. They are the result of a deterministic mathematical model fed with assumptions generated by an Artificial Intelligence (Gemini 3.1). This does not constitute investment advice. Always conduct your own due diligence before investing in the stock market.