The Coca-Cola Company (KO) Discounted Future Market Cap - 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.

Discounted Future Market Cap

This model estimates the intrinsic value of a common share by projecting the Future Market Capitalization using the estimated PE Ratio and then discounting it to the Present using an Annual Required Rate of Return.

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10 Year Treasury Bond.

↳ Market Premium

Market Premium

Market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Pe Ratio

Price to Earnings (PE) Ratio

Estimated Price to Earnings (PE) Ratio at the end of the projection period.

Future Market Cap = PE Ratio * Projected Net Income

Revenue Growth Rate

Revenue Growth Rate

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

Net Income Margin

Net Income Margin

Net Income expressed as a percentage of Revenue.

Historical Years

Historical Years

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

Projection Years

Projection Years

The number of years for projecting the analysis into the future.

Results

Present Value 42.99 USD
Estimated net income 8.82 Bil. USD
Estimated market capitalization 251.7 Bil. USD
Market capitalization discounted to present 184.9 Bil. USD
Shares Outstanding 4.3 Bil.
Earnings Per Share (EPS) 2.5 USD
Market Price 71.35 USD
Price to Earnings (PE) Ratio 28.46

Historical and forecasted data

Monetary values are in USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Revenue 47,061 46,890 43,360 43,624 43,891 44,159 44,429
Revenue Growth Rate 2.86% -0.363% -7.87% 0.611% 0.611% 0.611% 0.611%
Net Income 10,631 10,784 8,607 8,659 8,712 8,766 8,819

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 40,683 46,890 47,061 45,754 43,004 38,655 33,014 37,266 34,300 35,410 41,863 44,294
Cost of Revenue 16,070 18,252 18,324 18,520 18,000 15,357 13,433 14,619 13,067 13,256 16,465 17,482
Gross Profit 24,612 28,638 28,737 27,234 25,004 23,298 19,581 22,647 21,233 22,154 25,398 26,812
Gross Margin 60.53% 61.07% 61.06% 59.52% 58.14% 60.27% 59.31% 60.77% 61.9% 62.56% 60.67% 60.53%
Operating Income 9,738 11,510 9,992 11,311 10,909 10,308 8,997 10,086 9,152 7,501 8,626 8,728
Operating Margin 24.09% 24.55% 21.23% 24.72% 25.37% 26.67% 27.25% 27.06% 26.68% 21.18% 20.61% 19.7%
Net Income 8,152 10,784 10,631 10,714 9,542 9,771 7,747 8,920 6,434 1,248 6,527 7,351
Net Margin 19.85% 23% 22.59% 23.42% 22.19% 25.28% 23.47% 23.94% 18.76% 3.52% 15.59% 16.6%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 40,683 46,890 47,061 45,754 43,004 38,655 33,014 37,266 34,300 35,410 41,863 44,294
Revenue Growth Rate 0.612% -0.363% 2.86% 6.4% 11.25% 17.09% -11.41% 8.65% -3.14% -15.41% -5.49% -3.71%
Net Income 8,152 10,784 10,631 10,714 9,542 9,771 7,747 8,920 6,434 1,248 6,527 7,351
Net Margin 19.85% 23% 22.59% 23.42% 22.19% 25.28% 23.47% 23.94% 18.76% 3.52% 15.59% 16.6%
Net Income Growth Rate 35.38% 1.44% -0.775% 12.28% -2.34% 26.13% -13.15% 38.64% 415.5% -80.88% -11.21% 3.56%
Stockholders Equity 22,277 26,202 24,856 25,941 24,105 22,999 19,299 18,981 16,981 17,072 23,062 25,554
Equity Growth Rate -0.517% 5.42% -4.18% 7.62% 4.81% 19.17% 1.68% 11.78% -0.533% -25.97% -9.75% -15.72%
Return on Invested Capital (ROIC) 12.5% 13.47% 12.61% 14.43% 14.07% 12.57% 10.88% 15.87% 15.89% 2.4% 13.31% 12%
After-tax Operating Income 7,421 9,359 8,131 9,347 8,935 8,134 7,169 8,402 7,206 1,315 6,944 6,693
Income Tax Rate 25.22% 18.69% 18.62% 17.36% 18.1% 21.09% 20.32% 16.7% 21.26% 82.47% 19.49% 23.31%
Invested Capital 59,436 69,491 64,472 64,766 63,520 64,720 65,900 52,928 45,357 54,696 52,183 55,758
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