Monster Beverage Corp (NASDAQ: MNST)

Sector: Consumer Defensive Industry: Beverages - Non-Alcoholic CIK: 0000865752
Market Cap 80.88 Bn
P/B 10.44
P/E 46.84
P/S 10.14
ROIC (Qtr) 22.66
Div Yield % 0.00
Rev 1y % (Qtr) 16.81
Total Debt (Qtr) 110.99 Mn
Debt/Equity (Qtr) 0.01
Add ratio to table...

About

Monster Beverage Corp, known in the market as Monster Energy, operates in the energy drink industry, with its headquarters in Corona, California. The company's subsidiaries are primarily engaged in the development and marketing of energy drink beverages and concentrates. Monster Energy's range of products includes Monster Energy, Monster Energy Ultra, Monster Rehab, Java Monster, and Reign Total Body Fuel, among others. Monster Energy operates in four reportable segments: Monster Energy Drinks, Strategic Brands, Alcohol Brands, and Other. The Monster...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 2.18B provides robust 19.65x coverage of total debt 110.99M, indicating excellent debt servicing capability and financial flexibility.
  • Strong tangible asset base of 6.86B provides 61.81x coverage of total debt 110.99M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 2.18B provides strong 20.03x coverage of stock compensation 108.86M, indicating sustainable incentive practices.
  • Robust free cash flow of 1.95B exceeds capital expenditure of 232.57M by 8.38x, indicating strong organic growth funding capability.
  • Tangible assets of 6.86B provide exceptional 32.38x coverage of deferred revenue 211.86M, showing strong service capability backing.

Bear case

  • Operating cash flow of 2.18B barely covers its investment activities of (828.54M), with a coverage ratio of -2.63, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • High receivables of 1.60B relative to inventory of 704.59M (2.27 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Free cash flow of 1.95B represents just -2.56x of debt issuance (759.55M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of 8.91B provide limited buffer against comprehensive income items of (93.38M), which is -95.36x, indicating elevated exposure to market risks.
  • Tangible assets of 6.86B provide limited backing for working capital of 3.48B, which is 1.97x, suggesting increased operational risk in market downturns.

Segments Breakdown of Revenue (2024)

Concentration Risk Benchmark Breakdown of Revenue (2024)

Peer comparison

Companies in the Beverages - Non-Alcoholic
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 KO Coca Cola Co 359.59 Bn 41.22 7.57 47.42 Bn
2 PEP Pepsico Inc 221.63 Bn 26.90 2.36 49.18 Bn
3 MNST Monster Beverage Corp 80.88 Bn 46.84 10.14 0.11 Bn
4 CCEP COCA-COLA EUROPACIFIC PARTNERS plc 48.53 Bn 20.84 1.97 12.58 Bn
5 COKE Coca-Cola Consolidated, Inc. 15.28 Bn 534.08 9.79 1.92 Bn
6 CELH Celsius Holdings, Inc. 10.33 Bn 399.18 4.86 0.86 Bn
7 KDP Keurig Dr Pepper Inc. 5.72 Bn 8.07 0.94 15.85 Bn
8 FIZZ National Beverage Corp 3.42 Bn 18.34 2.85 0.07 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 8.23 3.00
EV to Cash from Ops. EV/CFO 36.26 25.34
EV to Debt EV to Debt 712.37 82.79
EV to EBIT EV/EBIT 34.37 35.67
EV to EBITDA EV/EBITDA 33.30 24.62
EV to Free Cash Flow [EV/FCF] EV/FCF 40.59 40.15
EV to Market Cap EV to Market Cap 0.98 2.70
EV to Revenue EV/Rev 9.91 3.95
Price to Book Value [P/B] P/B 10.44 15.38
Price to Earnings [P/E] P/E 46.84 112.66
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -230.19
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -1.98
Dividend per Basic Share Div per Share (Qtr) 0.00 0.88
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 30.31
Interest Coverage Int. cover (Qtr) 0.00 3.00
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 24.19 -59.79
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 41.07 125.83
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -6.02
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 7.58 -5.50
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 14.51 4.45
EBIT Growth (1y) % EBIT 1y % (Qtr) 12.02 70.95
EBT Growth (1y) % EBT 1y % (Qtr) 12.02 3.85
EPS Growth (1y) % EPS 1y % (Qtr) 13.46 5.85
FCF Growth (1y) % FCF 1y % (Qtr) 22.17 19.77
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 11.71 12.14
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.83 1.15
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.16
Cash Ratio Cash Ratio (Qtr) 1.44 0.76
Current Ratio Curr Ratio (Qtr) 3.19 1.78
Debt to Equity Ratio Debt/Equity (Qtr) 0.01 1.22
Interest Cover Ratio Int Coverage (Qtr) 0.00 3.00
Times Interest Earned Times Interest Earned (Qtr) 0.00 3.00
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 30.30 9.71
EBIT Margin % EBIT Margin % (Qtr) 28.84 6.85
EBT Margin % EBT Margin % (Qtr) 28.84 5.02
Gross Margin % Gross Margin % (Qtr) 55.80 40.60
Net Profit Margin % Net Margin % (Qtr) 21.70 2.49