Valuation The Coca-Cola Company

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-12-05 pm EST			5-day change	1st Jan Change
70.00 ^USD	-0.64%		-4.27%	+12.43%

Dec. 03	PRESS DIGEST-Wall Street Journal - December 3	RE
Dec. 02	Kraft Heinz, Mondelez, PepsiCo, Coca-Cola, General Mills Among Food Makers Sued by San Francisco Over Ultra-Processed Products	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	235,671	255,753	275,082	254,779	268,203	301,113	-	-
Change	-	8.52%	7.56%	-7.38%	5.27%	12.27%	-	-
Enterprise Value (EV) ¹	267,550	285,889	302,600	283,180	298,154	332,649	332,082	331,221
Change	-	6.85%	5.85%	-6.42%	5.29%	11.57%	-0.17%	-0.26%
P/E ratio	30.6x	26.3x	29x	23.9x	25.3x	23.2x	21.6x	20.3x
PBR	12.2x	11.2x	11.4x	9.86x	10.8x	10.3x	9.34x	8.44x
PEG	-	1x	-10.88x	1.9x	-62.49x	1x	2.9x	3.28x
Capitalization / Revenue	7.14x	6.62x	6.39x	5.56x	5.72x	6.24x	5.95x	5.73x
EV / Revenue	8.11x	7.4x	7.03x	6.19x	6.36x	6.89x	6.56x	6.3x
EV / EBITDA	23.7x	22.8x	22.2x	19.6x	19.7x	20.6x	18.9x	17.7x
EV / EBIT	27.4x	25.7x	24.5x	21.2x	21.2x	22x	20.5x	19.2x
EV / FCF	30.9x	25.4x	31.7x	29.1x	62.9x	76.5x	27.9x	25.2x
FCF Yield	3.24%	3.94%	3.15%	3.44%	1.59%	1.31%	3.58%	3.97%
Dividend per Share ²	1.64	1.68	1.76	1.84	1.94	2.03	2.124	2.24
Rate of return	2.99%	2.84%	2.77%	3.12%	3.12%	2.9%	3.03%	3.2%
EPS ²	1.79	2.25	2.19	2.47	2.46	3.018	3.243	3.444
Distribution rate	91.6%	74.7%	80.4%	74.5%	78.9%	67.3%	65.5%	65.1%
Net sales ¹	32,999	38,658	43,046	45,784	46,897	48,269	50,607	52,556
EBITDA ¹	11,306	12,561	13,605	14,464	15,160	16,147	17,589	18,748
EBIT ¹	9,770	11,109	12,345	13,336	14,085	15,143	16,187	17,283
Net income ¹	7,747	9,771	9,542	10,714	10,631	12,900	13,872	14,610
Net Debt ¹	31,879	30,136	27,518	28,401	29,951	31,537	30,970	30,108
Reference price ²	54.84	59.21	63.61	58.93	62.26	70.00	70.00	70.00
Nbr of stocks (in thousands)	4,297,435	4,319,420	4,324,513	4,323,414	4,307,797	4,301,609	-	-
Announcement Date	2/10/21	2/10/22	2/14/23	2/13/24	2/11/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THE COCA-COLA COMPANY	23.2x	6.89x	20.6x	2.9%	301B
KEURIG DR PEPPER INC.	16.36x	3.26x	11x	3.23%	38.98B
VARUN BEVERAGES LIMITED	53.91x	7.48x	31.84x	0.31%	18.04B
COCA-COLA HELLENIC	15.94x	1.45x	9.4x	2.77%	17.85B
ARCA CONTINENTAL, S.A.B. DE C.V.	15.09x	1.38x	6.81x	4.59%	17.42B
SWIRE PACIFIC LIMITED	12.98x	1.71x	10.63x	5.3%	10.9B
CELSIUS HOLDINGS, INC.	77.13x	4.47x	18.16x	-.--%	10.84B
SUNTORY BEVERAGE & FOOD LIMITED	16.58x	0.79x	5.69x	2.51%	9.55B
PRIMO BRANDS CORPORATION	14.36x	1.59x	7.29x	2.52%	5.88B
Average	27.28x	3.22x	13.49x	2.68%	47.84B
Weighted average by Cap.	24.07x	5.74x	18.35x	2.86%