The Coca-Cola Company (KO) Analyst Estimates Quarterly - Discounting Cash Flows
KO
The Coca-Cola Company
KO (NYSE)
Period Ending: 2028
12-26
2028
09-26
2028
06-26
2028
03-26
2027
12-26
2027
09-26
2027
06-26
2027
03-26
2026
12-26
2026
09-26
2026
06-26
2026
03-26
2025
12-26
2025
09-26
2025
06-26
2025
03-26
2024
12-26
2024
09-26
2024
06-26
2024
03-26
2023
12-26
2023
09-25
2023
06-25
2023
03-25
2022
12-25
2022
09-25
2022
06-25
2022
03-25
2021
12-25
2021
09-25
2021
06-25
2021
03-25
2020
12-25
2020
09-25
2020
06-25
2020
03-25
2019
12-25
2019
09-25
2019
06-25
2019
03-25
2018
12-25
2018
09-25
2018
06-25
2018
03-25
2017
12-25
2017
09-25
2017
06-25
2017
03-25
2016
12-25
2016
09-25
2015
12-25
2014
12-25
2014
09-25
2014
06-25
2014
03-25
2013
12-25
2013
09-25
2013
06-25
2013
03-25
2012
12-25
2012
09-25
2012
06-25
2012
03-25
2011
12-25
2011
09-25
2010
12-25
2009
12-25
2009
09-25
2009
06-25
2009
03-25
2008
12-25
2008
09-25
2008
06-25
2008
03-25
2007
12-25
2007
09-25
2007
06-25
2007
03-25
2006
12-25
2006
09-25
2006
06-25
2006
03-25
2005
12-25
2005
09-25
2005
03-25
2004
12-25
2004
09-25
2004
06-25
2004
03-25
2003
12-25
2003
09-25
2003
06-25
2003
03-25
2002
12-25
2002
09-25
2002
06-25
2002
03-25
2001
12-25
2001
09-25
2001
06-25
2001
03-25
2000
12-25
2000
09-25
2000
06-25
2000
03-25
1999
12-25
1999
09-25
1999
06-25
1999
03-25
1998
12-25
1998
09-25
1998
06-25
1998
03-25
1997
12-25
1997
09-25
1997
06-25
1997
03-25
1996
12-25
Number of Analysts
1234
10 11 14 9 10 8 9 10 11 12 6 6 5 5 5 5 10 10 10 7 7 7 7 7 10 10 10 10 15 17 11 14 20 9 7 18 15 15 7 8 9 19 16 12 7 10 7 17 12 12 11 17 20 18 8 10 10 20 8 7 8 13 17 11 18 18 11 8 17 9 16 11 20 8 18 11 11 18 17 17 15 17 9 20 12 15 19 14 9 19 17 19 20 12 11 15 7 19 14 7 13 8 16 17 17 10
Estimated Revenue
Low
1234
11,965 12,255 12,411 11,011 10,512 11,461 11,499 10,937 10,432 11,246 11,271 10,364 9,602 10,099 10,142 9,437 8,626 9,382 8,934 8,334 8,256 8,028 6,920 7,964 8,527 9,052 9,485 7,569 6,245 6,657 7,413 6,497 6,010 7,117 7,498 7,464 7,527 8,333 7,789 8,302 9,581 9,902 8,461 8,832 9,624 10,199 8,636 8,960 9,872 10,125 8,712 8,611 9,610 8,395 6,008 6,435 6,470 5,561 5,523 6,075 6,811 5,382 5,663 5,810 5,899 4,708 4,563 4,997 5,041 4,014 4,248 4,485 3,818 3,620 4,119 4,731 3,848 3,966 4,181 4,384 3,598 3,836 4,258 4,294 3,263 3,720 3,266 3,561 2,991 3,922 4,124 4,190 3,405 3,586 4,111 4,268 3,285 3,566 3,798 4,121 3,566 3,761 3,963 4,060 3,310 3,554
Average
1234
12,035 12,405 12,567 11,158 10,682 11,610 11,776 11,007 10,675 11,435 11,742 10,797 10,003 10,520 10,565 9,832 8,986 9,773 9,308 8,682 8,601 8,363 7,209 8,296 8,883 9,431 9,882 7,885 7,806 8,321 9,267 8,121 7,512 8,896 9,373 9,330 9,409 10,416 9,737 10,378 11,976 12,378 10,576 11,040 12,030 12,749 10,795 11,200 12,340 12,656 10,890 10,764 12,012 10,494 7,510 8,044 8,087 6,952 6,903 7,594 8,514 6,728 7,078 7,263 7,373 5,885 5,704 6,246 6,301 5,017 5,310 5,606 4,772 4,525 5,148 5,914 4,809 4,957 5,226 5,480 4,498 4,795 5,322 5,368 4,079 4,650 4,083 4,451 3,739 4,903 5,155 5,238 4,256 4,483 5,139 5,335 4,107 4,458 4,747 5,151 4,457 4,701 4,954 5,075 4,138 4,443
High
1234
12,155 12,555 12,844 11,355 10,892 11,889 11,944 11,098 11,112 11,582 12,101 11,128 10,308 10,842 10,888 10,132 9,261 10,072 9,592 8,947 8,864 8,619 7,429 8,550 9,155 9,719 10,184 8,126 9,367 9,985 11,120 9,746 9,014 10,676 11,248 11,196 11,291 12,499 11,684 12,453 14,371 14,853 12,691 13,248 14,436 15,299 12,954 13,441 14,808 15,187 13,067 12,917 14,415 12,593 9,012 9,653 9,705 8,342 8,284 9,112 10,217 8,073 8,494 8,715 8,848 7,062 6,845 7,495 7,561 6,020 6,372 6,727 5,727 5,430 6,178 7,097 5,771 5,948 6,272 6,576 5,398 5,754 6,386 6,442 4,895 5,579 4,899 5,341 4,487 5,884 6,186 6,285 5,107 5,379 6,167 6,402 4,928 5,350 5,696 6,181 5,348 5,641 5,945 6,090 4,966 5,332
Estimated EBITDA
Low
1234
4,270 4,374 4,429 3,930 3,752 4,090 4,104 3,413 2,905 2,488 3,037 3,102 2,641 2,262 2,761 2,820 2,401 3,348 3,189 2,564 2,173 2,057 2,183 2,388 2,426 2,951 2,779 2,071 1,109 2,284 2,748 1,751 1,238 1,710 2,435 1,657 984 1,587 1,719 1,305 2,620 3,130 2,236 2,330 3,167 3,282 2,269 2,315 2,946 3,270 2,539 2,203 2,732 5,779 1,872 2,262 2,437 1,683 1,111 1,969 1,670 1,629 1,537 1,801 2,041 1,518 889.3 1,592 2,034 1,291 1,244 1,388 1,217 1,146 1,055 1,808 1,317 1,032 1,262 1,512 1,057 958.4 1,433 1,576 336 1,151 1,170 1,371 1,071 542.4 1,225 1,195 251.2 308.4 1,080 1,265 941.2 831.2 1,150 1,577 1,116 1,088 1,323 1,678 1,255 978.4
Average
1234
4,295 4,427 4,485 3,982 3,812 4,143 4,203 4,266 3,632 3,111 3,797 3,878 3,301 2,828 3,451 3,525 3,001 3,488 3,322 3,205 2,716 2,571 2,728 2,985 3,032 3,689 3,473 2,589 1,386 2,855 3,435 2,188 1,547 2,137 3,044 2,071 1,230 1,984 2,149 1,631 3,275 3,912 2,795 2,912 3,959 4,103 2,837 2,894 3,682 4,088 3,173 2,754 3,415 7,224 2,340 2,828 3,046 2,104 1,389 2,461 2,087 2,037 1,921 2,251 2,551 1,897 1,112 1,990 2,542 1,614 1,555 1,735 1,522 1,432 1,319 2,260 1,647 1,291 1,578 1,890 1,321 1,198 1,791 1,970 420 1,439 1,462 1,714 1,339 678 1,531 1,493 314 385.5 1,350 1,581 1,176 1,039 1,438 1,971 1,395 1,360 1,654 2,098 1,569 1,223
High
1234
4,338 4,481 4,584 4,052 3,887 4,243 4,263 5,119 4,358 3,733 4,556 4,654 3,962 3,393 4,142 4,230 3,602 3,595 3,423 3,846 3,259 3,085 3,274 3,582 3,638 4,427 4,168 3,107 1,663 3,426 4,122 2,626 1,856 2,565 3,653 2,485 1,476 2,381 2,579 1,958 3,930 4,694 3,354 3,494 4,751 4,924 3,404 3,472 4,418 4,905 3,808 3,304 4,098 8,669 2,808 3,394 3,655 2,525 1,666 2,954 2,504 2,444 2,305 2,702 3,061 2,276 1,334 2,388 3,051 1,937 1,866 2,082 1,826 1,719 1,583 2,712 1,976 1,549 1,893 2,268 1,585 1,438 2,149 2,364 504 1,727 1,754 2,057 1,607 813.6 1,838 1,792 376.8 462.6 1,620 1,897 1,412 1,247 1,726 2,365 1,674 1,632 1,985 2,518 1,883 1,468
Estimated EBIT
Low
1234
3,885 3,979 4,030 3,575 3,413 3,721 3,734 2,609 1,416 1,789 2,095 2,371 1,287 1,627 1,905 2,156 1,170 3,046 2,901 1,960 1,648 1,479 1,506 1,601 1,731 1,999 2,312 1,788 1,309 1,911 2,145 1,417 1,057 1,661 1,604 1,622 1,084 1,779 1,182 1,106 2,169 2,496 1,901 1,684 1,978 2,594 1,884 1,707 2,234 2,546 1,962 1,521 2,157 927.2 1,424 1,720 1,907 1,444 1,321 1,565 2,009 1,354 1,177 1,377 1,727 1,253 930.8 1,285 1,586 1,070 963.7 1,102 988.4 916 801.3 1,442 1,108 833.9 1,072 1,234 860.8 806.4 1,236 1,322 1,002 942.9 891.5 1,155 963.8 671.2 1,009 979 192 260.6 879.2 1,112 849.8 749.6 989.6 1,209 1,026 938.4 994.4 1,154 913.6 836.8
Average
1234
3,908 4,028 4,081 3,623 3,469 3,770 3,824 3,261 1,770 2,237 2,619 2,964 1,609 2,033 2,381 2,695 1,463 3,174 3,022 2,450 2,060 1,848 1,882 2,001 2,164 2,499 2,890 2,234 1,636 2,388 2,682 1,772 1,321 2,077 2,005 2,027 1,355 2,224 1,477 1,382 2,711 3,120 2,376 2,105 2,472 3,243 2,354 2,133 2,793 3,182 2,452 1,901 2,696 1,159 1,780 2,150 2,384 1,805 1,651 1,957 2,512 1,693 1,472 1,721 2,159 1,567 1,164 1,607 1,982 1,337 1,205 1,377 1,235 1,145 1,002 1,803 1,385 1,042 1,339 1,543 1,076 1,008 1,545 1,652 1,253 1,179 1,114 1,444 1,205 839 1,261 1,224 240 325.7 1,099 1,390 1,062 937 1,237 1,511 1,282 1,173 1,243 1,443 1,142 1,046
High
1234
3,947 4,077 4,171 3,687 3,537 3,860 3,878 3,913 2,124 2,684 3,142 3,557 1,931 2,440 2,857 3,234 1,756 3,271 3,115 2,940 2,472 2,218 2,258 2,402 2,597 2,999 3,468 2,681 1,963 2,866 3,218 2,126 1,585 2,492 2,406 2,432 1,626 2,668 1,772 1,658 3,253 3,744 2,851 2,526 2,966 3,892 2,825 2,560 3,352 3,819 2,942 2,281 3,235 1,391 2,136 2,580 2,861 2,166 1,981 2,348 3,014 2,031 1,766 2,066 2,591 1,880 1,396 1,928 2,379 1,604 1,446 1,653 1,483 1,374 1,202 2,164 1,662 1,251 1,607 1,851 1,291 1,210 1,854 1,982 1,504 1,414 1,337 1,733 1,446 1,007 1,513 1,469 288 390.9 1,319 1,668 1,275 1,124 1,484 1,813 1,538 1,408 1,492 1,732 1,370 1,255
Estimated Net Income
Low
1234
2,383 3,274 3,521 2,998 2,189 3,172 3,389 2,151 2,045 1,352 1,881 1,956 1,859 1,229 1,710 1,778 1,690 2,365 2,300 1,616 1,026 1,118 1,352 1,867 1,634 2,074 2,017 1,284 696 1,422 1,822 1,071 -3,302 1,134 1,058 967.1 440 819.4 962.9 586.7 1,691 2,043 1,295 1,368 1,958 2,141 1,370 1,459 1,849 2,155 1,606 1,289 1,742 4,617 1,234 1,517 1,593 1,045 770.3 1,353 1,066 1,084 936.5 1,245 1,409 972.2 520.7 1,129 1,428 847.9 659.8 947.4 728.7 816.7 683 1,267 860.6 707.9 903.1 1,049 668 579.2 928.8 1,032 -150 690.6 730.3 853.7 649.8 193.6 810.9 705.5 -69.6 -50.4 629.6 753.6 554.9 477.6 710.4 952.8 685.6 653.6 808.8 1,051 789.6 609.6
Average
1234
2,426 3,361 3,596 3,081 2,233 3,215 3,476 2,689 2,556 1,691 2,352 2,445 2,323 1,537 2,138 2,223 2,112 2,496 2,427 2,020 1,283 1,397 1,690 2,334 2,042 2,593 2,522 1,605 870 1,777 2,277 1,338 -2,752 1,417 1,323 1,209 550 1,024 1,204 733.3 2,114 2,554 1,619 1,710 2,447 2,676 1,712 1,824 2,311 2,693 2,007 1,612 2,177 5,771 1,543 1,896 1,992 1,306 962.9 1,691 1,333 1,355 1,171 1,557 1,761 1,215 650.9 1,411 1,785 1,060 824.7 1,184 910.9 1,021 853.7 1,584 1,076 884.9 1,129 1,312 835 724 1,161 1,290 -125 863.2 912.9 1,067 812.2 242 1,014 881.9 -58 -42 787 942 693.6 597 888 1,191 857 817 1,011 1,314 987 762
High
1234
2,469 3,404 3,693 3,165 2,277 3,258 3,563 3,227 3,067 2,029 2,822 2,934 2,788 1,844 2,565 2,667 2,535 2,595 2,523 2,425 1,539 1,677 2,028 2,800 2,450 3,112 3,026 1,926 1,044 2,133 2,733 1,606 -2,202 1,701 1,587 1,451 660 1,229 1,444 880 2,537 3,065 1,943 2,052 2,936 3,211 2,055 2,188 2,773 3,232 2,409 1,934 2,613 6,925 1,852 2,275 2,390 1,567 1,155 2,029 1,600 1,626 1,405 1,868 2,113 1,458 781.1 1,694 2,142 1,272 989.7 1,421 1,093 1,225 1,024 1,901 1,291 1,062 1,355 1,574 1,002 868.8 1,393 1,548 -100 1,036 1,095 1,281 974.7 290.4 1,216 1,058 -46.4 -33.6 944.4 1,130 832.4 716.4 1,066 1,429 1,028 980.4 1,213 1,577 1,184 914.4
Estimated SGA Expenses
Low
1234
3,598 3,686 3,733 3,311 3,161 3,447 3,458 2,558 2,826 1,955 2,097 2,325 2,569 1,777 1,906 2,114 2,335 2,821 2,687 1,922 1,825 1,616 1,507 1,781 2,579 2,493 2,318 1,964 2,030 1,895 2,142 1,989 2,269 2,510 2,425 2,712 2,864 3,140 3,064 3,305 3,606 3,452 3,191 3,455 3,539 3,508 3,271 3,463 3,704 3,476 3,269 3,438 3,551 3,609 2,382 2,330 2,225 2,034 1,937 2,281 2,404 2,082 2,540 2,181 2,043 1,791 2,041 1,954 1,810 1,579 1,751 1,706 1,526 1,433 1,836 1,706 1,431 1,683 1,522 1,522 1,456 1,669 1,355 1,431 1,146 1,698 1,628 1,681 1,396 2,137 1,885 2,026 2,202 2,328 1,912 1,882 1,451 1,778 1,651 1,713 1,486 1,661 1,642 1,618 1,361 1,527
Average
1234
3,619 3,731 3,779 3,356 3,213 3,492 3,541 3,197 3,532 2,444 2,621 2,907 3,211 2,222 2,383 2,642 2,919 2,939 2,799 2,402 2,281 2,020 1,884 2,227 3,224 3,116 2,898 2,455 2,538 2,368 2,678 2,486 2,836 3,138 3,032 3,390 3,580 3,925 3,831 4,131 4,507 4,314 3,989 4,319 4,424 4,385 4,089 4,329 4,630 4,345 4,086 4,298 4,438 4,511 2,978 2,912 2,781 2,542 2,421 2,851 3,005 2,602 3,175 2,726 2,554 2,239 2,551 2,443 2,262 1,974 2,189 2,132 1,907 1,791 2,294 2,132 1,789 2,104 1,902 1,903 1,820 2,086 1,694 1,789 1,432 2,122 2,035 2,101 1,745 2,671 2,356 2,532 2,753 2,910 2,390 2,353 1,814 2,222 2,064 2,141 1,857 2,076 2,052 2,023 1,701 1,909
High
1234
3,656 3,776 3,863 3,415 3,276 3,575 3,592 3,837 4,238 2,933 3,146 3,488 3,853 2,666 2,860 3,171 3,503 3,029 2,885 2,883 2,737 2,424 2,261 2,672 3,869 3,739 3,477 2,946 3,046 2,842 3,213 2,983 3,403 3,765 3,638 4,068 4,296 4,711 4,597 4,958 5,408 5,177 4,787 5,183 5,309 5,262 4,907 5,195 5,556 5,213 4,903 5,157 5,326 5,413 3,574 3,494 3,337 3,050 2,906 3,421 3,606 3,123 3,810 3,271 3,065 2,687 3,061 2,931 2,715 2,369 2,627 2,559 2,289 2,149 2,753 2,558 2,147 2,525 2,283 2,283 2,184 2,503 2,033 2,147 1,718 2,547 2,442 2,521 2,094 3,205 2,827 3,039 3,304 3,492 2,868 2,824 2,176 2,666 2,477 2,569 2,228 2,491 2,462 2,428 2,041 2,291
Estimated EPS
Low
1234
0.552 0.759 0.816 0.695 0.507 0.735 0.786 0.687 0.467 0.662 0.684 0.613 0.424 0.604 0.634 0.549 0.39 0.548 0.533 0.478 0.397 0.438 0.381 0.42 0.415 0.533 0.582 0.438 0.34 0.42 0.47 0.36 0.31 0.38 0.44 0.36 0.3 0.38 0.29 0.32 0.42 0.5 0.35 0.37 0.42 0.5 0.35 0.34 0.41 0.46 0.34 0.3 0.4 0.29 0.26 0.33 0.35 0.25 0.24 0.27 0.36 0.22 0.22 0.26 0.31 0.21 0.19 0.23 0.28 0.18 0.17 0.19 0.16 0.14 0.17 0.26 0.17 0.17 0.19 0.21 0.15 0.16 0.19 0.21 0.15 0.14 0.14 0.17 0.13 0.15 0.15 0.16 0.09 0.11 0.13 0.15 0.1 0.1 0.14 0.19 0.14 0.14 0.17 0.19 0.16 0.13
Average
1234
0.562 0.779 0.834 0.714 0.518 0.745 0.806 0.697 0.489 0.694 0.721 0.646 0.447 0.637 0.669 0.579 0.412 0.578 0.563 0.504 0.418 0.463 0.402 0.443 0.437 0.562 0.614 0.463 0.43 0.52 0.59 0.45 0.39 0.48 0.55 0.45 0.37 0.47 0.36 0.4 0.53 0.62 0.44 0.46 0.53 0.63 0.44 0.43 0.51 0.57 0.43 0.38 0.5 0.36 0.33 0.41 0.44 0.31 0.3 0.34 0.45 0.28 0.27 0.32 0.39 0.26 0.24 0.29 0.35 0.23 0.21 0.24 0.2 0.17 0.21 0.32 0.21 0.21 0.24 0.26 0.19 0.2 0.24 0.26 0.19 0.17 0.17 0.21 0.16 0.19 0.19 0.2 0.11 0.14 0.16 0.19 0.13 0.12 0.18 0.24 0.17 0.17 0.21 0.24 0.2 0.16
High
1234
0.572 0.789 0.856 0.734 0.528 0.755 0.826 0.707 0.5 0.726 0.75 0.672 0.465 0.662 0.696 0.602 0.428 0.601 0.585 0.524 0.435 0.481 0.418 0.461 0.455 0.585 0.638 0.481 0.52 0.62 0.71 0.54 0.47 0.58 0.66 0.54 0.44 0.56 0.43 0.48 0.64 0.74 0.53 0.55 0.64 0.76 0.53 0.52 0.61 0.68 0.52 0.46 0.6 0.43 0.4 0.49 0.53 0.37 0.36 0.41 0.54 0.34 0.32 0.38 0.47 0.31 0.29 0.35 0.42 0.28 0.25 0.29 0.24 0.2 0.25 0.38 0.25 0.25 0.29 0.31 0.23 0.24 0.29 0.31 0.23 0.2 0.2 0.25 0.19 0.23 0.23 0.24 0.13 0.17 0.19 0.23 0.16 0.14 0.22 0.29 0.2 0.2 0.25 0.29 0.24 0.19
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