The Coca-Cola Company (KO) Analyst Estimates Annual - Discounting Cash Flows
KO
The Coca-Cola Company
KO (NYSE)
Period Ending: 2029
12-31
2028
12-31
2027
12-31
2026
12-31
2025
12-31
2024
12-31
2023
12-31
2022
12-30
2021
12-30
2020
12-30
2019
12-30
2018
12-30
2017
12-30
2016
12-30
2015
12-30
2014
12-30
2013
12-30
2012
12-30
2009
12-30
2008
12-30
2007
12-30
2006
12-30
2004
12-30
2003
12-30
2002
12-30
2001
12-30
2000
12-30
1999
12-30
1998
12-30
1997
12-30
Number of Analysts 1 2 14 15 15 13 7 6 6 11 6 8 8 12 9 17 12 16 19 12 7 8 11 12 20 11 7 15 10 19
Estimated Revenue
Low 57,288 53,205 52,556 50,527 48,056 46,033 45,171 41,940 37,330 32,337 36,189 31,216 34,488 40,705 43,281 36,246 37,291 37,669 24,474 23,791 22,079 18,614 16,318 16,129 15,651 13,537 15,641 15,251 15,050 15,094
Average 58,929 54,238 52,584 50,646 48,256 46,204 46,465 42,834 38,126 33,026 36,961 31,882 35,224 41,573 44,204 45,307 46,614 47,086 30,593 29,739 27,599 23,268 20,397 20,162 19,564 16,922 19,552 19,063 18,813 18,868
High 59,904 55,270 52,612 50,804 48,376 46,414 47,234 43,459 38,682 33,508 37,500 32,347 35,738 42,180 44,849 54,369 55,937 56,503 36,712 35,687 33,119 27,921 24,476 24,194 23,477 20,306 23,462 22,876 22,576 22,642
Estimated EBITDA
Low 20,445 18,988 18,756 18,032 17,150 16,429 16,121 10,485 13,322 8,800 10,227 7,892 7,040 14,527 15,446 9,291 11,048 11,069 8,254 6,379 6,896 5,807 5,327 4,864 4,303 4,764 3,213 3,594 4,674 5,345
Average 21,031 19,357 18,766 18,075 17,222 16,489 16,583 13,106 13,607 11,000 12,784 9,864 8,800 14,837 15,776 11,613 13,811 13,836 10,318 7,974 8,620 7,258 6,658 6,079 5,379 5,955 4,017 4,493 5,843 6,681
High 21,379 19,725 18,776 18,131 17,264 16,564 16,857 15,727 13,805 13,200 15,340 11,837 10,560 15,053 16,006 13,936 16,573 16,604 12,381 9,569 10,344 8,710 7,990 7,295 6,455 7,146 4,820 5,392 7,012 8,017
Estimated EBIT
Low 18,602 17,276 17,065 16,406 15,604 14,947 14,667 6,974 12,121 6,233 7,830 6,782 5,944 13,217 14,054 7,671 8,140 8,449 6,495 6,250 5,535 4,871 4,268 4,000 4,366 3,954 2,851 3,102 3,974 4,001
Average 19,135 17,611 17,074 16,445 15,669 15,003 15,087 8,718 12,380 7,791 9,787 8,477 7,430 13,499 14,353 9,589 10,174 10,561 8,119 7,812 6,919 6,089 5,335 5,000 5,458 4,942 3,563 3,877 4,967 5,001
High 19,451 17,947 17,083 16,497 15,708 15,071 15,337 10,462 12,560 9,350 11,745 10,173 8,916 13,696 14,563 11,506 12,209 12,673 9,742 9,374 8,303 7,307 6,402 6,000 6,550 5,930 4,276 4,652 5,960 6,001
Estimated Net Income
Low 0 15,825 14,255 13,841 12,827 12,277 10,274 6,577 9,629 5,363 7,009 5,010 -143 8,030 8,361 5,616 6,836 7,068 5,389 4,274 4,563 3,926 3,627 3,328 2,390 2,924 1,640 1,888 2,826 3,303
Average 0 15,858 14,608 13,872 12,900 12,320 10,648 8,221 9,897 6,703 8,762 6,263 1,197 8,254 8,594 7,020 8,545 8,835 6,737 5,342 5,703 4,907 4,534 4,160 3,050 3,656 2,080 2,381 3,533 4,129
High 0 15,891 15,598 13,971 12,957 12,363 10,890 9,865 10,085 8,044 10,514 7,516 2,537 8,410 8,757 8,424 10,254 10,602 8,084 6,410 6,844 5,889 5,441 4,992 3,710 4,387 2,519 2,874 4,240 4,955
Estimated SGA Expenses
Low 17,229 16,001 15,806 15,196 14,452 13,844 13,585 8,366 11,227 6,729 9,355 8,056 9,917 12,242 13,017 13,553 13,774 13,912 8,970 8,703 8,555 7,384 6,405 6,183 5,601 6,402 8,250 7,573 6,627 6,282
Average 17,723 16,312 15,814 15,231 14,513 13,895 13,974 10,458 11,466 8,411 11,693 10,070 12,396 12,503 13,294 16,942 17,217 17,390 11,213 10,879 10,694 9,230 8,006 7,729 7,001 8,003 10,312 9,467 8,284 7,852
High 18,016 16,622 15,823 15,279 14,549 13,959 14,205 12,550 11,633 10,093 14,032 12,084 14,875 12,685 13,488 20,330 20,660 20,868 13,455 13,055 12,833 11,076 9,607 9,275 8,401 9,604 12,375 11,360 9,941 9,422
Estimated EPS
Low 0 3.66 3.3 3.2 2.97 2.84 2.38 2.42 2.23 1.85 2.05 2.03 1.86 1.86 1.94 1.59 1.64 1.55 1.19 1.09 1 0.88 0.74 0.72 0.71 0.58 0.55 0.49 0.57 0.66
Average 0 3.67 3.45 3.21 2.99 2.85 2.47 2.49 2.29 1.9 2.1 2.08 1.91 1.91 1.99 1.99 2.06 1.94 1.49 1.37 1.24 1.11 0.91 0.9 0.89 0.71 0.69 0.62 0.71 0.82
High 0 3.68 3.61 3.23 3 2.86 2.52 2.54 2.33 1.94 2.14 2.12 1.94 1.95 2.03 2.39 2.48 2.33 1.79 1.65 1.48 1.34 1.08 1.08 1.07 0.84 0.83 0.75 0.85 0.98
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program