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 298.9 Bil. USD
Discounted Terminal Value 135.2 Bil. USD
Sum of Discounted Free Cash Flow 70.79 Bil. USD
Enterprise Value 206 Bil. USD
Cash and Equivalents 12.73 Bil. USD
Total Debt 47.42 Bil. USD
Equity Value 174.3 Bil. USD
Shares Outstanding 4.3 Bil. USD
Estimated Value per Share 40.51 USD
Yield of the U.S. 10 Year Treasury Note 4.26%
Average Cash from Operating Activities Margin 23.51%
Average Capital Expenditure Margin -4.46%

Monetary values in USD

Edit Chart Values 2025-12-31 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

Monetary values in USD

amounts except #

2025
Dec 31
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
Revenue 47,409 47,945 48,674 49,605 50,748 52,116 53,724 55,592 57,743 60,203
Revenue Growth Rate 0.739% 1.13% 1.52% 1.91% 2.3% 2.7% 3.09% 3.48% 3.87% 4.26%
Operating Cash Flow 11,146 11,272 11,443 11,662 11,931 12,252 12,631 13,070 13,575 14,154
Operating Cash Flow Margin 23.51% 23.51% 23.51% 23.51% 23.51% 23.51% 23.51% 23.51% 23.51% 23.51%
Capital Expenditure -2,115 -2,139 -2,171 -2,213 -2,264 -2,325 -2,397 -2,480 -2,576 -2,686
Capital Expenditure Margin -4.46% -4.46% -4.46% -4.46% -4.46% -4.46% -4.46% -4.46% -4.46% -4.46%
Free Cash Flow 9,031 9,133 9,272 9,449 9,667 9,927 10,234 10,590 10,999 11,468
Free Cash Flow Margin 19.05% 19.05% 19.05% 19.05% 19.05% 19.05% 19.05% 19.05% 19.05% 19.05%
Compounded Discount Rate 0% 7.58% 16.47% 26.11% 36.53% 47.81% 60.02% 73.27% 87.58% 103.1%
Discounted Free Cash Flow 9,031 8,490 7,961 7,493 7,080 6,717 6,396 6,112 5,864 5,647

Monetary values in USD

amounts except #

Average LTM
Jan 29
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
2015
Dec 31
Revenue 40,826 47,663 47,061 45,754 43,004 38,655 33,014 37,266 34,300 36,212 41,863 44,294
Revenue Growth Rate 0.74% 1.28% 2.86% 6.4% 11.25% 17.09% -11.41% 8.65% -5.28% -13.5% -5.49% -3.71%
Cost of Revenue 16,116 18,287 18,324 18,520 18,000 15,357 13,433 14,619 13,067 13,721 16,465 17,482
Gross Profit 24,710 29,376 28,737 27,234 25,004 23,298 19,581 22,647 21,233 22,491 25,398 26,812
Gross Margin 60.54% 61.63% 61.06% 59.52% 58.14% 60.27% 59.31% 60.77% 61.9% 62.11% 60.67% 60.53%
Operating Income 10,048 14,630 9,992 11,311 10,909 10,308 8,997 10,086 9,152 7,755 8,657 8,728
Operating Margin 24.68% 30.69% 21.23% 24.72% 25.37% 26.67% 27.25% 27.06% 26.68% 21.42% 20.68% 19.7%
Net Income 8,356 13,031 10,631 10,714 9,542 9,771 7,747 8,920 6,434 1,248 6,527 7,351
Net Margin 20.24% 27.34% 22.59% 23.42% 22.19% 25.28% 23.47% 23.94% 18.76% 3.45% 15.59% 16.6%
Cash from Operating Activities 9,457 7,603 6,805 11,599 11,018 12,625 9,844 10,471 7,627 7,106 8,796 10,528
Cash from Operating Activities Margin 23.51% 15.95% 14.46% 25.35% 25.62% 32.66% 29.82% 28.1% 22.24% 19.62% 21.01% 23.77%
Capital Expenditure -1,824 -2,033 -2,064 -1,852 -1,484 -1,367 -1,177 -2,054 -1,548 -1,675 -2,262 -2,553
Free Cash Flow 7,632 5,570 4,741 9,747 9,534 11,258 8,667 8,417 6,079 5,431 6,534 7,975
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