investorscraft@gmail.com

Intrinsic ValueThe Coca-Cola Company (KO.SW)

Previous CloseCHF49.63
Intrinsic Value
Upside potential
Previous Close
CHF49.63

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, dairy alternatives, teas, coffees, and energy drinks. Its revenue model hinges on both direct sales and a vast network of independent bottling partners, distributors, and retailers, ensuring broad market penetration. The company’s iconic brands, including Coca-Cola, Sprite, and Minute Maid, dominate shelf space worldwide, reinforcing its competitive moat. Coca-Cola’s strategic focus on innovation, such as expanding into health-conscious and functional beverages, allows it to adapt to shifting consumer preferences. Its extensive distribution infrastructure and marketing prowess solidify its position as a sector benchmark, with a strong presence in both mature and emerging markets. The company’s ability to leverage its brand equity and scale ensures pricing power and resilience against competitors.

Revenue Profitability And Efficiency

In its latest fiscal year, Coca-Cola reported revenue of $47.1 billion, with net income reaching $10.6 billion, reflecting robust profitability. The company’s operating cash flow stood at $6.8 billion, though capital expenditures of $2.1 billion indicate ongoing investments in production and distribution. Gross margins remain healthy, supported by pricing strategies and cost efficiencies across its supply chain.

Earnings Power And Capital Efficiency

Coca-Cola’s diluted EPS of $2.46 underscores its earnings stability, driven by high-margin concentrate sales and efficient capital allocation. The company’s asset-light model, relying on bottling partners, enhances return on invested capital. Its strong free cash flow generation supports reinvestment and shareholder returns, demonstrating disciplined capital management.

Balance Sheet And Financial Health

The company maintains a solid liquidity position, with $10.8 billion in cash and equivalents, though total debt of $44.5 billion reflects its leveraged capital structure. Debt levels are manageable given consistent cash flows, and the company’s investment-grade credit rating provides flexibility for strategic initiatives.

Growth Trends And Dividend Policy

Coca-Cola has demonstrated steady growth in emerging markets, offsetting slower demand in mature regions. Its dividend payout, with a per-share distribution of $1.70, highlights a commitment to returning capital to shareholders, supported by a long history of dividend increases. The company’s focus on premium and functional beverages aligns with global health trends.

Valuation And Market Expectations

With a market capitalization of $213.8 billion and a beta of 0.62, Coca-Cola is valued as a low-volatility defensive stock. Investors prize its predictable cash flows and brand strength, though growth expectations remain moderate given its size and market saturation in certain segments.

Strategic Advantages And Outlook

Coca-Cola’s enduring brand equity, global distribution network, and adaptability to consumer trends position it for sustained performance. Challenges include inflationary pressures and regulatory scrutiny, but its diversified portfolio and innovation pipeline provide resilience. The company is well-placed to capitalize on long-term beverage consumption growth, particularly in emerging markets.

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