Valuation The Coca-Cola Company

Stocks

Market Closed - NYSE Other stock markets 01:30:02 10/06/2026 am IST			Pre-market 05:30:00 am
81.34 ^USD	+2.26%		81.41	+0.09%

09/06	Coca Cola Insider Sold Shares Worth $7,946,073, According to a Recent SEC Filing	MT
08/06	Coca Cola Insider Sold Shares Worth $35,599,152, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,55,753	2,75,082	2,54,779	2,68,203	3,00,725	3,49,964	-	-
Change	-	7.56%	-7.38%	5.27%	12.13%	16.37%	-	-
Enterprise Value (EV) ¹	2,85,889	3,02,600	2,83,180	2,98,154	3,30,411	3,77,268	3,76,147	3,74,899
Change	-	5.85%	-6.42%	5.29%	10.82%	14.18%	-0.3%	-0.33%
P/E ratio	26.3x	29x	23.9x	25.3x	23x	24.7x	23.5x	22.2x
PBR	11.2x	11.4x	9.86x	10.8x	9.35x	9.71x	8.82x	7.78x
PEG	-	-10.88x	1.9x	-62.49x	1x	3.01x	4.56x	3.86x
Capitalization / Revenue	6.62x	6.39x	5.56x	5.72x	6.26x	7.13x	6.99x	6.69x
EV / Revenue	7.4x	7.03x	6.19x	6.36x	6.87x	7.69x	7.52x	7.16x
EV / EBITDA	22.8x	22.2x	19.6x	19.7x	20.6x	21.8x	20.6x	19.3x
EV / EBIT	25.7x	24.5x	21.2x	21.2x	22x	23.5x	22.1x	20.8x
EV / FCF	25.4x	31.7x	29.1x	62.9x	62.4x	31.7x	27.9x	26.6x
FCF Yield	3.94%	3.15%	3.44%	1.59%	1.6%	3.15%	3.58%	3.76%
Dividend per Share ²	1.68	1.76	1.84	1.94	-	2.131	2.303	2.446
Rate of return	2.84%	2.77%	3.12%	3.12%	-	2.62%	2.83%	3.01%
EPS ²	2.25	2.19	2.47	2.46	3.04	3.289	3.459	3.658
Distribution rate	74.7%	80.4%	74.5%	78.9%	-	64.8%	66.6%	66.9%
Net sales ¹	38,658	43,046	45,784	46,897	48,062	49,089	50,038	52,342
EBITDA ¹	12,561	13,605	14,464	15,160	16,063	17,294	18,271	19,398
EBIT ¹	11,109	12,345	13,336	14,085	15,013	16,075	17,032	18,047
Net income ¹	9,771	9,542	10,714	10,631	13,107	14,065	14,714	15,445
Net Debt ¹	30,136	27,518	28,401	29,951	29,686	27,304	26,184	24,935
Reference price ²	59.21	63.61	58.93	62.26	69.91	81.34	81.34	81.34
Nbr of stocks (in thousands)	43,19,420	43,24,513	43,23,414	43,07,797	43,01,609	43,02,482	-	-
Announcement Date	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	24.18x	7.53x	21.37x	2.68%	34TCr
KEURIG DR PEPPER INC.	15.15x	2.67x	11.03x	3.07%	4.18TCr
COCA-COLA HELLENIC	17.49x	1.55x	9.75x	2.57%	2.11TCr
ARCA CONTINENTAL, S.A.B. DE C.V.	17.18x	1.57x	7.67x	4.19%	2.09TCr
VARUN BEVERAGES LIMITED	50.46x	6.8x	29.51x	0.37%	1.85TCr
SWIRE PACIFIC LIMITED	9.93x	1.71x	9.74x	4.76%	1.3TCr
PRIMO BRANDS CORPORATION	22.81x	1.91x	8.81x	2.08%	841.49Cr
SUNTORY BEVERAGE & FOOD LIMITED	14.7x	0.61x	4.62x	2.83%	824.64Cr
CELSIUS HOLDINGS, INC.	18.79x	2.09x	8.97x	-.--%	715.79Cr
Average	21.19x	2.94x	12.39x	2.51%	5.35TCr
Weighted average by Cap.	23.16x	6.10x	18.67x	2.69%