The Coca-Cola Company (KO) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
KO
The Coca-Cola Company
KO (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 10 Year Treasury Note Yield + 4%

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Projection Years

Projection Years

The number of years into the future for which the analysis projects financial performance and metrics.

Revenue Growth Rate

Revenue Growth Rate

The annual growth rate applied to projected revenue, starting from the second projection year onward.

Operating Cash Flow Margin

Operating Cash Flow Margin

Projected Operating Cash Flow = Projected Revenue * Operating Cash Flow Margin

This margin represents the percentage of revenue used to estimate future Operating Cash Flow.

Capital Expenditure Margin

Capital Expenditure Margin

Projected Free Cash Flow = Projected Operating Cash Flow - Projected Revenue * Capital Expenditure Margin

This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.

Results

Terminal Value 295 Bil. USD
Discounted Terminal Value 136.4 Bil. USD
Sum of Discounted Free Cash Flow 65.98 Bil. USD
Enterprise Value 202.4 Bil. USD
Cash and Equivalents 10.27 Bil. USD
Total Debt 45.49 Bil. USD
Equity Value 170.8 Bil. USD
Shares Outstanding 4.3 Bil. USD
Estimated Value per Share 39.7 USD
Yield of the U.S. 10 Year Treasury Note 4.02%
Average Cash from Operating Activities Margin 22.71%
Average Capital Expenditure Margin -4.35%

Monetary values in USD

Edit Chart Values 2026-12-31 2027-12-31 2028-12-31 2029-12-31 2030-12-31 2031-12-31 2032-12-31 2033-12-31 2034-12-31 2035-12-31

Monetary values in USD

amounts except #

2026
Dec 31
2027
Dec 31
2028
Dec 31
2029
Dec 31
2030
Dec 31
2031
Dec 31
2032
Dec 31
2033
Dec 31
2034
Dec 31
2035
Dec 31
Revenue 48,483 49,186 50,058 51,106 52,340 53,772 55,415 57,287 59,406 61,794
Revenue Growth Rate 1.13% 1.45% 1.77% 2.09% 2.41% 2.74% 3.06% 3.38% 3.7% 4.02%
Operating Cash Flow 11,010 11,170 11,368 11,606 11,886 12,212 12,585 13,010 13,491 14,033
Operating Cash Flow Margin 22.71% 22.71% 22.71% 22.71% 22.71% 22.71% 22.71% 22.71% 22.71% 22.71%
Capital Expenditure -2,109 -2,140 -2,178 -2,223 -2,277 -2,339 -2,411 -2,492 -2,584 -2,688
Capital Expenditure Margin -4.35% -4.35% -4.35% -4.35% -4.35% -4.35% -4.35% -4.35% -4.35% -4.35%
Free Cash Flow 8,901 9,031 9,191 9,383 9,610 9,872 10,174 10,518 10,907 11,345
Free Cash Flow Margin 18.36% 18.36% 18.36% 18.36% 18.36% 18.36% 18.36% 18.36% 18.36% 18.36%
Compounded Discount Rate 6.73% 15.29% 24.56% 34.55% 45.34% 56.99% 69.62% 83.23% 97.92% 113.8%
Discounted Free Cash Flow 8,340 7,833 7,379 6,974 6,612 6,288 5,998 5,740 5,511 5,307

Monetary values in USD

amounts except #

Average LTM
Feb 26
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
Revenue 41,183 47,941 47,941 47,061 45,754 43,004 38,655 33,014 37,266 34,300 36,212 41,863
Revenue Growth Rate 1.13% 0% 1.87% 2.86% 6.4% 11.25% 17.09% -11.41% 8.65% -5.28% -13.5% -5.49%
Cost of Revenue 16,209 18,397 18,397 18,324 18,520 18,000 15,357 13,433 14,619 13,067 13,721 16,465
Gross Profit 24,974 29,544 29,544 28,737 27,234 25,004 23,298 19,581 22,647 21,233 22,491 25,398
Gross Margin 60.64% 61.63% 61.63% 61.06% 59.52% 58.14% 60.27% 59.31% 60.77% 61.9% 62.11% 60.67%
Operating Income 10,426 13,762 13,762 9,992 11,311 10,909 10,308 8,997 10,086 9,152 7,755 8,657
Operating Margin 25.32% 28.71% 28.71% 21.23% 24.72% 25.37% 26.67% 27.25% 27.06% 26.68% 21.42% 20.68%
Net Income 8,886 13,107 13,107 10,631 10,714 9,542 9,771 7,747 8,920 6,434 1,248 6,527
Net Margin 21.22% 27.34% 27.34% 22.59% 23.42% 22.19% 25.28% 23.47% 23.94% 18.76% 3.45% 15.59%
Cash from Operating Activities 9,155 7,408 7,408 6,805 11,599 11,018 12,625 9,844 10,471 7,627 7,106 8,796
Cash from Operating Activities Margin 22.71% 15.45% 15.45% 14.46% 25.35% 25.62% 32.66% 29.82% 28.1% 22.24% 19.62% 21.01%
Capital Expenditure -1,792 -2,112 -2,112 -2,064 -1,852 -1,484 -1,367 -1,177 -2,054 -1,548 -1,675 -2,262
Free Cash Flow 7,364 5,296 5,296 4,741 9,747 9,534 11,258 8,667 8,417 6,079 5,431 6,534
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