Coca-Cola Company (The) — KO

Close PriceMarket CapP/E RatioForward P/E RatioImplied Growth*Implied Forward Growth*DividendP/B Ratio
$67.94$292.39B22.521.112.6%11.9%$2.04
3.0%		9.4

Latest Headlines

Revenue & Net Income

Revenue & Net Income
  Date Revenue Net Income EPS Revenue Change Net Income Change EPS Change
0 2020-12-31 $33.0B $7.7B $1.80 N/A N/A N/A
1 2021-12-31 $38.7B $9.8B $2.26 17.1% 26.1% 25.6%
2 2022-12-31 $43.0B $9.5B $2.20 11.3% -2.3% -2.7%
3 2023-12-31 $45.8B $10.7B $2.48 6.4% 12.3% 12.7%
4 2024-12-31 $47.1B $10.6B $2.48 2.9% -0.8% 0.0%
5 TTM 2025-03-31 $46.9B $10.8B $2.49 -0.4% 1.4% 0.4%
6 Average 7.5% 7.3% 7.2%

EPS

EPS

Forecasts

Revenue/Net Income Forecast EPS Forecast

Y/Y % Change

Revenue YoY Change EPS YoY Change
YoY Growth Rates

KO Year-over-Year Growth

  2020 2021 2022 2023 2024 2025 2026 Average
Revenue Growth (%) 17.1% 11.3% 6.4% 2.9% 2.7% 5.6% 7.7%
Revenue Analysts (#) 0 0 0 0 0 5 5
EPS Growth (%) 26.1% -2.3% 12.3% -0.8% 20.6% 8.1% 10.7%
EPS Analysts (#) 0 0 0 0 0 7 7

Expenses

Revenue vs Expenses
Year Revenue ($) Cost of Revenue ($) Sales & Marketing ($) G&A ($) SG&A ($) Facilities / D&A ($) Personnel ($)
2021 $38.7B $13.9B $6.7B $337.0M $12.1B $1.5B $337.0M
2022 $43.0B $16.7B $7.1B $356.0M $12.9B $1.3B $356.0M
2023 $45.8B $17.4B $7.6B $254.0M $7.9B $1.1B $254.0M
2024 $47.1B $17.2B $7.7B $286.0M $8.0B $1.1B $286.0M
TTM $47.7B $16.4B $5.8B $6.5B $12.3B $1.1B $79.0M
Expenses % of Revenue
Year Revenue Change (%) Cost of Revenue Change (%) Sales & Marketing Change (%) G&A Change (%) SG&A Change (%) Facilities / D&A Change (%) Personnel Change (%)
2022 11.25 20.39 6.21 5.64 6.06 -13.22 5.64
2023 6.39 3.89 7.38 -28.65 -38.95 -10.48 -28.65
2024 2.86 -0.82 0.81 12.60 1.20 -4.70 12.60
TTM 1.28 -4.96 -23.86 2159.09 54.61 1.40 -72.38
No unmapped expenses.

Segment Performance

axis1_KO_Concentrate_Operations.png
axis1_KO_Finished_Product_Operations.png
SEGMENTS v2025-09-09 · 2026-01-14 21:50 UTC — Units: $B. Rows list fiscal years (last 3 + TTM) with revenue for each segment; the final row shows the TTM revenue mix (operating income columns display “—” where mix is not applicable).
Year Concentrate Operations Rev Finished Product Operations Rev Total Rev
2022 48.1B 37.9B 86B
2023 53.1B 38.4B 91.5B
2024 55.5B 38.7B 94.1B
TTM 228.8B 148.7B 377.5B
% of Total (TTM) 60.6% 39.4% 100%

Segment Performance (Axis 2)

axis2_KO_A._Pacific.png
axis2_KO_Bottling_Investments.png
axis2_KO_Corporate.png
axis2_KO_Eliminations.png
axis2_KO_Europe_Middle_East_Africa.png
axis2_KO_Global_Ventures.png
axis2_KO_Latin_America.png
axis2_KO_North_America.png
No segment data available.

Balance Sheet

Balance Sheet
  Metric Value
0 Total Assets $104,333M
1 Cash $9,590M
2 Total Liabilities $74,151M
3 Total Debt $49,446M
4 Total Equity $28,585M
5 Debt to Equity Ratio 1.73

EPS & Dividend

EPS & Dividend

Valuation

Valuation
Share Price Treasury Yield Estimates Fair Value (P/E) Fair Value (P/S) Current P/S Current P/E
$67.94 4.2% Nicks Growth: 5%
Nick's Expected Margin: 23%
FINVIZ Growth: 6%		 Nicks: 11
Finviz: 12		 Nick's: 2.499 6.1 22.5
Basis Year Nicks Valuation Nicks vs Share Price Finviz Valuation Finviz vs Share Price
$3.02 EPS TTM $32.82 -51.7% $37.05 -45.5%
$2.98 EPS 2025 $32.38 -52.3% $36.56 -46.2%
$3.22 EPS 2026 $34.99 -48.5% $39.50 -41.9%

Implied Growth

Implied Growth
Average Median Std Dev Current Percentile
TTM Forward TTM Forward TTM Forward TTM Forward TTM Forward
Timeframe
1 Year 13.55% 12.94% 13.17% 13.02% 0.84% 0.39% 12.61% 11.92% 2.1% 0.7%
3 Years 13.55% 12.94% 13.17% 13.02% 0.84% 0.39% 12.61% 11.92% 2.1% 0.7%
5 Years 13.55% 12.94% 13.17% 13.02% 0.84% 0.39% 12.61% 11.92% 2.1% 0.7%
10 Years 13.55% 12.94% 13.17% 13.02% 0.84% 0.39% 12.61% 11.92% 2.1% 0.7%

← Back