Valuation The Coca-Cola Company

Equities

Market Closed - Nyse Other stock markets 21:00:02 13/02/2026 GMT			After hours 01:00:00
78.68 ^USD	-0.41%		80.05	+1.74%

02-13	CICC Adjusts Price Target on Coca-Cola to $80 From $75, Maintains Outperform Rating	MT
02-13	BNP Paribas Adjusts Price Target on Coca-Cola to $89 From $81, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	235,671	255,753	275,082	254,779	268,203	338,451	338,451	-
Change	-	8.52%	7.56%	-7.38%	5.27%	26.19%	0%	-
Enterprise Value (EV) ¹	267,550	285,889	302,600	283,180	298,154	330,411	366,984	365,811
Change	-	6.85%	5.85%	-6.42%	5.29%	10.82%	-0.82%	-0.32%
P/E ratio	30.6x	26.3x	29x	23.9x	25.3x	23x	24.3x	22.9x
PBR	12.2x	11.2x	11.4x	9.86x	10.8x	9.35x	9.16x	8.3x
PEG	-	1x	-10.88x	1.9x	-62.49x	1x	3.38x	3.61x
Capitalization / Revenue	7.14x	6.62x	6.39x	5.56x	5.72x	6.26x	6.91x	6.72x
EV / Revenue	8.11x	7.4x	7.03x	6.19x	6.36x	6.87x	7.5x	7.27x
EV / EBITDA	23.7x	22.8x	22.2x	19.6x	19.7x	20.6x	21x	19.9x
EV / EBIT	27.4x	25.7x	24.5x	21.2x	21.2x	22x	22.8x	21.3x
EV / FCF	30.9x	25.4x	31.7x	29.1x	62.9x	62.4x	30.3x	27.3x
FCF Yield	3.24%	3.94%	3.15%	3.44%	1.59%	1.6%	3.3%	3.67%
Dividend per Share ²	1.64	1.68	1.76	1.84	1.94	2.028	2.126	2.239
Rate of return	2.99%	2.84%	2.77%	3.12%	3.12%	2.58%	2.7%	2.85%
EPS ²	1.79	2.25	2.19	2.47	2.46	3.04	3.235	3.44
Distribution rate	91.6%	74.7%	80.4%	74.5%	78.9%	67.2%	65.7%	65.1%
Net sales ¹	32,999	38,658	43,046	45,784	46,897	48,062	48,945	50,342
EBITDA ¹	11,306	12,561	13,605	14,464	15,160	16,063	17,463	18,415
EBIT ¹	9,770	11,109	12,345	13,336	14,085	15,013	16,127	17,154
Net income ¹	7,747	9,771	9,542	10,714	10,631	13,107	13,843	14,671
Net Debt ¹	31,879	30,136	27,518	28,401	29,951	29,686	28,534	27,360
Reference price ²	54.84	59.21	63.61	58.93	62.26	78.68	78.68	78.68
Nbr of stocks (in thousands)	4,297,435	4,319,420	4,324,513	4,323,414	4,307,797	4,301,609	4,301,609	-
Announcement Date	10/02/21	10/02/22	14/02/23	13/02/24	11/02/25	10/02/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THE COCA-COLA COMPANY	26.07x	7.67x	22.92x	2.58%	338B
KEURIG DR PEPPER INC.	16.89x	3.33x	11.29x	3.12%	40.34B
COCA-COLA HELLENIC	20.37x	1.81x	11.77x	2.18%	23.31B
ARCA CONTINENTAL, S.A.B. DE C.V.	17.27x	1.54x	7.65x	4.05%	20.76B
VARUN BEVERAGES LIMITED	50.26x	7.02x	29.65x	0.38%	16.78B
SWIRE PACIFIC LIMITED	14.92x	1.87x	11.37x	4.39%	12.88B
CELSIUS HOLDINGS, INC.	114.8x	4.67x	19x	-.--%	11.52B
SUNTORY BEVERAGE & FOOD LIMITED	17.22x	0.8x	5.83x	2.49%	9.8B
PRIMO BRANDS CORPORATION	22.37x	1.74x	7.99x	2.13%	6.86B
Average	33.35x	3.38x	14.16x	2.37%	53.41B
Weighted average by Cap.	27.08x	6.28x	20.01x	2.57%