Monster Beverage Corporation logo

Monster Beverage Corporation

MNST | NASDAQ
Chart Builder DCF Calculator
$44
-$0.71 (-1.59%)
At close: Sep 21, 2026, 4:00 PM ET
$44.16
+$0.16 (+0.36%)
After-hours: Sep 21, 2026, 7:59 PM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
2.13B 2.03B 1.91B 1.73B 1.57B 1.51B 1.51B 1.61B 1.69B 1.68B 1.63B 1.57B 1.44B 1.29B 1.19B 1.21B 1.23B 1.36B 1.38B 1.53B 1.54B 1.45B
Depreciation & Amortization
120.22M 117.99M 114.44M 102.64M 92.93M 84.81M 80.43M 78.36M 76.43M 72.57M 68.9M 65.57M 63.19M 63.45M 61.24M 55.48M 53.1M 49.94M 49.12M 54.77M 55.37M 58.2M
Stock-Based Compensation
135.8M 133.25M 125.69M 108.86M 103.58M 89.24M 90.99M 85.16M 75.53M 75.3M 68.87M 67.45M 66.1M 63.83M 64.11M 67.26M 67.4M 68.45M 70.48M 69.64M 72.95M 71.55M
Other Working Capital
191.39M 140.51M 136.85M 209.64M 85.27M 36.45M 51.54M 5.86M 15.91M 14.88M -17.4M -83.63M -65.11M 15.59M -59.88M 50.48M 233K 75.28M 55.83M -13.07M 70.36M 18.04M
Other Non-Cash Items
-97.34M 69.16M 72.83M 145.82M 146.22M 155.74M 152.13M 61.6M 110.1M 101.68M 100.45M 61.21M 11.06M 11.13M 9.35M 9.01M 7.07M 4.57M 4.49M 1.97M 5.1M 5.32M
Deferred Income Tax
-1.06M -548K n/a -1.01M 2.24M -11.58M -11.71M -8.2M -104.88M -91.57M -91.58M -75.15M 26.25M 46.7M 48.18M 45.79M 38.01M 17.56M 16.08M -156.87M -156.87M -156.87M
Change in Working Capital
-46.53M -156.22M -120.21M 97.21M 135.34M 195.79M 107.64M 78.93M -41.25M -128.14M -59.87M -102.82M -81.78M -167.45M -486.81M -571.85M -691.84M -517.08M -361.9M -154.49M -4.59M -75.65M
Operating Cash Flow
2.24B 2.2B 2.1B 2.18B 2.05B 2.02B 1.93B 1.9B 1.8B 1.71B 1.72B 1.58B 1.52B 1.31B 887.7M 816.95M 699.82M 979.92M 1.16B 1.34B 1.51B 1.35B
Capital Expenditures
-140.85M -123.82M -132.28M -195.38M -213.83M -239.95M -285.55M -309.66M -278.55M -265.33M -234.72M -191.75M -191.16M -226.28M -212.15M -163.85M -141.35M -71.74M -57.45M -40M -77.88M -92.35M
Cash Acquisitions
1.56M 3.56M 3.89M 2.97M 2.97M 2.41M 1.69M 1.82M -361.57M -362.2M -362.05M -362.11M 1.27M 2.16M -328.76M -337.76M -332.83M -333.71M -10.36M -2.07M -39.84M -45.74M
Purchase of Investments
-1.08B -696.09M n/a -618.39M -283.1M 107K -342.12M -557.61M -871.71M -1.44B -1.62B -1.86B -1.97B -1.92B -1.85B -2.46B -2.58B -2.41B -2.41B -1.79B -1.67B -1.53B
Sales Maturities Of Investments
507.42M 197.71M n/a 20.69M n/a 995.79M 1.38B 1.86B 2.37B 1.89B 2.03B 1.97B 1.88B 2.27B 2.25B 2.3B 2.24B 1.67B 1.49B 1.14B 861.55M 732.41M
Other Investing Acitivies
-1.31B -1.31B -1.3B -1.64M -11.67M -9.27M -11.67M -13.3M -4.76M -10.8M -23.83M -31M -26.13M -26.23M -19.42M 7.58M 1.18M 3.04M -2.35M -21.13M 19.62M 29.98M
Investing Cash Flow
-1.89B -1.81B -1.32B -828.54M -527.31M 738.19M 733.73M 1.01B 868.12M -175.95M -193.4M -463.65M -313.84M 89.5M -161.37M -668.07M -817.6M -1.15B -992.02M -713.67M -903.34M -901.55M
Debt Repayment
-7.43M -210.41M -385.34M -759.55M -758.11M 189.72M 363.87M 737.74M 734.7M -9.54M -13.91M -10.48M -11.51M -10.65M 75K 4.02M 4.23M 5.43M 2.93M -2.4M 2.22M -1.4M
Common Stock Repurchased
-220.99M -220.98M -103.65M -45.61M -553.99M -3.67B -3.77B -3.94B -3.8B -744.07M -658.95M -765.79M -565.35M -793.97M -771.03M -493.33M -296.51M -12.6M -13.83M -13.82M -13.97M -50.13M
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
59.42M n/a n/a n/a n/a 13.7M 13.7M 13.7M 13.7M n/a n/a n/a n/a n/a 4.51M 4.51M 4.51M 4.51M n/a n/a n/a 29.87M
Financial Cash Flow
-74.15M -296.96M -324.42M -673.93M -1.2B -3.39B -3.33B -3.08B -2.95B -621.3M -542.6M -681.46M -475.81M -708.76M -706.94M -445.98M -248.42M 36.3M 34.82M 28.34M 41.83M 14.2M
Net Cash Flow
265.5M 136.28M 554.83M 667.6M 362.19M -673.11M -764.39M -148.51M -305.04M 903.86M 990.53M 470.8M 737.74M 657.87M -19.32M -409.62M -452.2M -164.09M 146.05M 637.94M 662.91M 477.04M
Free Cash Flow
2.1B 2.07B 1.97B 1.99B 1.84B 1.78B 1.64B 1.59B 1.52B 1.44B 1.48B 1.39B 1.33B 1.09B 675.55M 653.1M 558.47M 908.17M 1.1B 1.3B 1.43B 1.26B
Adj. Free Cash Flow
1.96B 1.94B 1.84B 1.88B 1.74B 1.69B 1.55B 1.51B 1.45B 1.36B 1.41B 1.32B 1.26B 1.02B 611.44M 585.84M 491.07M 839.72M 1.03B 1.23B 1.36B 1.18B
Maintenance CapEx
-61.25M -40.99M -49.44M -133.01M -181.89M -225.59M -252.35M -266.73M -219.36M -194.4M -168.16M -136.67M -140.22M -178.28M -160.04M -103.67M -87.75M -21.43M -14.61M -4.51M -43.54M -67.81M
Growth CapEx
-79.6M -82.84M -82.84M -62.37M -31.94M -14.36M -33.2M -42.93M -59.19M -70.93M -66.57M -55.08M -50.94M -48M -52.12M -60.17M -53.6M -50.32M -42.84M -35.49M -34.34M -24.53M
Owner Earnings
2.18B 2.15B 2.05B 2.05B 1.87B 1.8B 1.68B 1.63B 1.58B 1.51B 1.55B 1.45B 1.38B 1.13B 727.66M 713.27M 612.07M 958.49M 1.14B 1.34B 1.47B 1.28B

© 2026 bestshares.com. All rights reserved.