Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
22.00 USD23.82 USD25.34 USD
+231%
23.82 USDCurrent price is 230.9% above the base model value.
K
Consumer DefensiveBeverages - Non-AlcoholicUnited States
KO.US · The Coca-Cola Company
NYQ · US · USD
Latest price78.79 USD
30D+3.55%
Vs. base value+182%
Research summary
KO.US latest organized financial period shows revenue grew +1.87% YoY and net income grew +23.29% YoY. Current price is about 78.79 USD, while the model base case is about 27.96 USD; the current price sits +182% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue48B USD
Net income13B USD
Free cash flow5B USD
Operating cash flow7B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price78.79 USD
Base value27.96 USD
Vs. base+182%
Price date2026/04/28
27.34 USD27.96 USD28.72 USD
+182%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
73.87 USD114.14 USD144.97 USD
-30.97%
114.14 USDCurrent price is 31% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth17.5%
Current price implies roughly 17.5% annualized FCF growth.
17.5%Current price implies roughly 17.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
32.09 USD32.09 USD32.09 USD
+146%
32.09 USDCurrent price is 145.6% above the base model value.
Updated: 2026/04/29 07:26
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 48B USD | 13B USD | 5B USD | 3.04 |
| 2024/12/30 | Annual | 47B USD | 11B USD | 5B USD | 2.46 |
| 2023/12/30 | Annual | 46B USD | 11B USD | 10B USD | 2.47 |
| 2022/12/30 | Annual | 43B USD | 10B USD | 10B USD | 2.19 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement