investorscraft@gmail.com

Intrinsic ValueThe Coca-Cola Company (CCC3.DE)

Previous Close62.15
Intrinsic Value
Upside potential
Previous Close
62.15

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

The Coca-Cola Company operates as a global leader in the non-alcoholic beverage industry, offering a diversified portfolio of sparkling soft drinks, flavored waters, juices, teas, coffees, and energy drinks. Its revenue model hinges on both direct sales and a franchise system, leveraging independent bottling partners and distributors to maximize global reach. The company’s iconic brands, including Coca-Cola, Sprite, and Minute Maid, dominate shelf space and consumer mindshare, reinforcing its pricing power and market resilience. Coca-Cola’s strategic focus on innovation—such as reduced-sugar and plant-based beverages—aligns with shifting consumer preferences toward health-conscious options. Its extensive distribution network and localized marketing strategies ensure strong penetration in both mature and emerging markets. The company’s scale and brand equity create high barriers to entry, solidifying its position as a top-tier player in the consumer defensive sector.

Revenue Profitability And Efficiency

In its latest fiscal year, Coca-Cola reported revenue of EUR 47.1 billion, with net income reaching EUR 10.6 billion, reflecting robust profitability. The diluted EPS of EUR 2.46 underscores efficient earnings delivery. Operating cash flow stood at EUR 6.8 billion, though capital expenditures of EUR 2.1 billion indicate ongoing investments in production and distribution infrastructure. The company’s ability to convert revenue into cash highlights its operational discipline.

Earnings Power And Capital Efficiency

Coca-Cola’s earnings power is evident in its consistent net income margins, supported by premium pricing and cost management. The company’s capital efficiency is demonstrated by its scalable franchise model, which minimizes capital intensity while maximizing returns. Its focus on high-margin concentrate sales and strategic partnerships enhances capital allocation effectiveness.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with EUR 10.8 billion in cash and equivalents, though total debt of EUR 44.5 billion reflects its leveraged position. This debt is manageable given its strong cash flow generation and investment-grade credit profile. The balance sheet supports dividend commitments and strategic acquisitions.

Growth Trends And Dividend Policy

Coca-Cola’s growth is driven by product innovation and emerging market expansion, though volume growth in mature markets remains modest. The company’s dividend policy is shareholder-friendly, with a dividend per share of EUR 1.909, supported by stable cash flows. Share repurchases further enhance returns, though the focus remains on reinvestment for long-term growth.

Valuation And Market Expectations

With a market cap of EUR 272.2 billion and a beta of 0.47, Coca-Cola is valued as a low-volatility defensive stock. The market prices in steady growth, brand durability, and reliable dividends. Its valuation multiples reflect premium positioning relative to peers.

Strategic Advantages And Outlook

Coca-Cola’s enduring brand strength, global distribution, and adaptability to consumer trends underpin its competitive edge. The outlook remains positive, with growth initiatives in health-focused beverages and digital engagement offsetting macroeconomic headwinds. Its resilience in downturns reinforces its status as a core holding in consumer staples.

Sources

Company filings, Bloomberg

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