Is CELH or KDP more undervalued in 2026?

CirclFi compares Celsius Holdings, Inc. (CELH) and Keurig Dr Pepper Inc. (KDP) using 13 institutional-grade valuation models. CELH has a Quality of Company score of 7.8/10 while KDP scores 9.3/10.

Which is a better buy — CELH or KDP?

Compare intrinsic values from 13 independent models against current market prices. CirclFi also calculates Value Trap scores. This is not financial advice — conduct your own analysis.

How do CELH and KDP valuations compare?

CELH at $33.22 and KDP at $30.04 are compared across Bayesian DCF, EPV, EROIC Spread, First Chicago, Markov DDM, and 8 additional models.

CELH vs KDP Valuation Comparison 2026 — Intrinsic Value Analysis

CELH

Beverages - Non-Alcoholic

Celsius Holdings, Inc.

Quality

7.8

out of 10

Value Trap

SAFE

Price

$33.22

Last close

Models

13/13

Active

KDP

Beverages - Non-Alcoholic

Keurig Dr Pepper Inc.

Quality

9.3

out of 10

Value Trap

—

Price

$30.04

Last close

Models

12/13

Active

Model-by-Model Comparison

Model	Type	CELH Fair Value	CELH Upside	KDP Fair Value	KDP Upside
Bayesian DCF	Intrinsic	$9.01	-72.9%	$0.71	-97.6%
Earnings Power Value	Intrinsic	$17.50	-47.3%	$4.90	-83.7%
EROIC Spread	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
First Chicago	Scenario	$•••.••	••.•%	$•••.••	••.•%
Markov DDM	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
ML-RIV	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
Dynamic NAV	Asset-Based	$•••.••	••.•%	$•••.••	••.•%
PWERM	Option-Based	$•••.••	••.•%	$•••.••	••.•%
Regime Cross-Sectional	Relative	$•••.••	••.•%	$•••.••	••.•%
Sentiment SOTP	Hybrid	$•••.••	••.•%	$•••.••	••.•%
CUCE Ensemble	Ensemble	$•••.••	••.•%	$•••.••	••.•%
FTNN Topology	Relative	$•••.••	••.•%	$•••.••	••.•%
RCMH-DCF	Intrinsic	$•••.••	••.•%	$•••.••	••.•%

🔒

Unlock Full 13-Model Comparison

Access all valuation models for CELH vs KDP — including EROIC Spread, First Chicago, Markov DDM, PWERM, and 7 more.

Access Full Analysis — From $27/mo →

CELH vs KDP — Which Stock Is More Undervalued?

KDP scores higher with a 9.3/10 quality rating vs CELH's 7.8/10. Both stocks are analyzed daily using SEC EDGAR filings across 13 independent models.

Comparing Celsius Holdings, Inc. (CELH) and Keurig Dr Pepper Inc. (KDP) across 13 institutional-grade valuation models reveals how each company's intrinsic value stacks up against its market price. CirclFi's engine processes SEC EDGAR 10-K and 10-Q filings, FRED macroeconomic data, and GDELT news sentiment to generate independent fair value estimates daily.

CELH currently trades at $33.22 with a QOC of 7.8/10, while KDP trades at $30.04 with a QOC of 9.3/10.

Both companies are analyzed with models spanning intrinsic (Bayesian DCF, EPV), scenario-based (First Chicago), regime-switching (Markov DDM, RCMH-DCF), machine learning (ML-RIV, FTNN Topology), and ensemble methods (CUCE).