investorscraft@gmail.com

Intrinsic ValueThe Vita Coco Company, Inc. (COCO)

Previous Close$39.57
Intrinsic Value
Upside potential
Previous Close
$39.57

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 Vita Coco Company, Inc. operates in the beverage industry, specializing in coconut water and related products. Its core revenue model is driven by the sale of branded coconut water, which is marketed as a natural hydration alternative to traditional sports drinks and sodas. The company has established a strong presence in the health-conscious consumer segment, leveraging its premium positioning and sustainable sourcing practices. Vita Coco competes in the broader functional beverage market, which includes electrolyte-enhanced drinks and plant-based alternatives. The company differentiates itself through its focus on purity, minimal processing, and ethical supply chain partnerships, appealing to environmentally aware and wellness-oriented consumers. Its market position is bolstered by distribution agreements with major retailers and a growing international footprint, particularly in North America and Europe. Vita Coco's product portfolio also includes coconut oil and other coconut-based derivatives, diversifying its revenue streams while maintaining alignment with its health-focused brand identity.

Revenue Profitability And Efficiency

For FY 2024, Vita Coco reported revenue of $516.0 million, with net income of $55.95 million, reflecting a net margin of approximately 10.8%. The company generated $42.9 million in operating cash flow, demonstrating solid cash conversion from operations. Notably, capital expenditures were minimal, indicating efficient asset utilization and a lean operational structure. These metrics suggest disciplined cost management and scalability in its business model.

Earnings Power And Capital Efficiency

Vita Coco's diluted EPS of $0.94 underscores its earnings power, supported by a capital-light model with negligible debt ($0.4 million) and no significant capital expenditures. The absence of heavy reinvestment requirements highlights high capital efficiency, allowing the company to allocate resources toward growth initiatives or shareholder returns. Strong cash generation relative to net income further reinforces its financial flexibility.

Balance Sheet And Financial Health

The company maintains a robust balance sheet, with $164.7 million in cash and equivalents against minimal total debt of $0.4 million, resulting in a net cash position. This liquidity provides ample cushion for operational needs or strategic investments. The lack of leverage and healthy cash reserves position Vita Coco favorably to navigate market uncertainties or pursue expansion opportunities.

Growth Trends And Dividend Policy

Vita Coco's revenue growth trajectory aligns with increasing consumer demand for healthier beverage alternatives. While the company does not currently pay dividends, its strong cash position and profitability could support future capital returns if management opts to shift toward shareholder distributions. Growth is likely driven by geographic expansion and product innovation within the functional beverage category.

Valuation And Market Expectations

With a market capitalization derived from 56.7 million shares outstanding, Vita Coco's valuation reflects investor confidence in its niche market leadership and growth potential. The absence of dividends suggests the market prices the stock for earnings growth rather than income, with expectations centered on sustained margin performance and category expansion.

Strategic Advantages And Outlook

Vita Coco's strategic advantages include its strong brand equity, clean-label product appeal, and scalable distribution network. The outlook remains positive, supported by secular trends toward health-conscious consumption and the company's ability to innovate within the coconut water segment. Risks include competitive pressures and commodity price volatility, but its financial strength positions it well to capitalize on opportunities.

Sources

Company filings (10-K), investor presentations

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