Previous Close | $69.87 |
Intrinsic Value | $5.86 |
Upside potential | -92% |
Data is not available at this time.
The Coca-Cola Company operates as a global beverage leader, dominating the non-alcoholic drink industry with a diversified portfolio of sparkling soft drinks, juices, waters, sports drinks, and ready-to-drink teas and coffees. Its revenue model is anchored in brand licensing, syrup sales to bottlers, and direct consumer sales through owned products. The company leverages an extensive distribution network spanning over 200 countries, supported by a franchise system with independent bottling partners. Coca-Cola maintains a formidable market position, underscored by iconic brands like Coca-Cola, Sprite, and Fanta, which enjoy unparalleled consumer loyalty and pricing power. The company strategically adapts to shifting consumer preferences by expanding into healthier options and low-sugar alternatives, while its marketing prowess and global scale create high barriers to entry for competitors. Its market leadership is further reinforced by strategic partnerships, sponsorships, and localized product innovations tailored to regional tastes.
In FY 2024, Coca-Cola reported revenue of $47.1 billion, with net income reaching $10.6 billion, reflecting a robust net margin of approximately 22.6%. The company generated $6.8 billion in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures totaled $2.1 billion, indicating disciplined reinvestment in production and distribution infrastructure. These metrics highlight Coca-Cola's ability to maintain profitability while efficiently managing operational costs.
Coca-Cola's diluted EPS of $2.46 underscores its earnings resilience, supported by pricing strategies and volume growth in key markets. The company's capital efficiency is evident in its ability to sustain high returns on invested capital, driven by asset-light operations and a franchise-based bottling model. This structure minimizes fixed costs while maximizing scalability, enabling consistent cash flow generation for shareholder returns and strategic acquisitions.
Coca-Cola's balance sheet remains solid, with $10.8 billion in cash and equivalents, providing liquidity for dividends and share repurchases. However, total debt stands at $44.5 billion, reflecting leverage used for strategic initiatives. The company's strong cash flow profile supports its investment-grade credit rating, ensuring financial flexibility to navigate macroeconomic uncertainties while maintaining its dividend commitments.
Coca-Cola has demonstrated steady revenue growth, driven by premiumization and geographic expansion, particularly in emerging markets. The company's dividend policy is a cornerstone of its shareholder value proposition, with a $1.94 annual dividend per share, yielding approximately 3%. Its track record of 60+ consecutive years of dividend increases reinforces its reputation as a reliable income stock, appealing to long-term investors.
Coca-Cola trades at a premium valuation, reflecting its defensive qualities, brand strength, and predictable cash flows. Market expectations are anchored in mid-single-digit revenue growth and margin stability, supported by pricing power and cost discipline. The stock's performance is closely tied to global consumer spending trends and inflationary pressures, with investors valuing its resilience in volatile markets.
Coca-Cola's strategic advantages include its unmatched brand equity, global distribution network, and adaptability to health-conscious trends. The company is well-positioned to capitalize on emerging market growth and digital commerce expansion. Near-term challenges include commodity cost volatility and currency headwinds, but its diversified portfolio and innovation pipeline provide a stable outlook for sustained earnings growth and shareholder returns.
10-K filing, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |