investorscraft@gmail.com

Intrinsic ValueCoca-Cola Consolidated, Inc. (0I0T.L)

Previous Close£150.58
Intrinsic Value
Upside potential
Previous Close
£150.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Coca-Cola Consolidated, Inc. operates as a key player in the U.S. non-alcoholic beverage industry, primarily distributing products under The Coca-Cola Company’s portfolio. The company’s revenue model hinges on manufacturing, marketing, and distributing a diverse range of beverages, including sparkling drinks, energy products, bottled water, and ready-to-drink coffee and tea. Its distribution network spans grocery stores, mass merchandise outlets, convenience stores, and foodservice channels, ensuring broad market penetration. The company also maintains strategic alliances, such as its partnership with EspriGas, enhancing its operational reach. As one of the largest independent Coca-Cola bottlers in the U.S., it benefits from strong brand equity and a well-established supply chain. Its market position is further reinforced by exclusive distribution rights for major brands like Dr Pepper and Monster Energy, providing a competitive edge in a highly fragmented industry. The company’s focus on both retail and fountain sales diversifies its revenue streams, mitigating risks associated with single-channel dependence.

Revenue Profitability And Efficiency

In its latest fiscal year, Coca-Cola Consolidated reported revenue of $6.9 billion, with net income reaching $633 million, reflecting a robust profit margin. The company’s diluted EPS stood at $69.94, underscoring strong earnings performance. Operating cash flow was $876 million, while capital expenditures totaled $371 million, indicating disciplined investment in growth and maintenance. These metrics highlight efficient capital allocation and operational execution.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, driven by its high-margin product mix and scalable distribution network. Its ability to generate substantial operating cash flow relative to capital expenditures suggests efficient use of resources. The net income to revenue ratio of approximately 9.2% reflects healthy profitability, supported by cost management and pricing strategies.

Balance Sheet And Financial Health

Coca-Cola Consolidated maintains a strong balance sheet, with $1.14 billion in cash and equivalents against $1.91 billion in total debt. This liquidity position provides flexibility for strategic initiatives and debt servicing. The company’s financial health is further supported by its consistent cash flow generation, which bolsters its ability to meet obligations and fund growth.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by its diversified product portfolio and expansive distribution network. Its dividend policy, with a payout of $8 per share, reflects a commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. This balanced approach aligns with its long-term growth strategy.

Valuation And Market Expectations

With a market capitalization of approximately $9.86 billion and a beta of 0.885, Coca-Cola Consolidated is viewed as a stable investment within the consumer defensive sector. The company’s valuation reflects its strong market position, consistent earnings, and reliable cash flows, which are key attractions for risk-averse investors.

Strategic Advantages And Outlook

Coca-Cola Consolidated’s strategic advantages include its exclusive distribution rights, strong brand partnerships, and extensive distribution network. The outlook remains positive, driven by steady demand for non-alcoholic beverages and potential expansion into adjacent product categories. The company’s focus on operational efficiency and strategic alliances positions it well for sustained growth in a competitive market.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount