Coca-Cola Company (The)
KO stock analysis · Consumer Staples · Soft Drinks & Non-alcoholic Beverages
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-04-28. Approximate; share and price dates can differ.
View share-count filing ↗Momentum data and stock-split review
The current issuer FAQ enumerates all eleven stock splits and expressly identifies the August 2012 two-for-one distribution as the last split. The reviewed same-ISIN fund observations are later than that event. Split multiplier 1 is limited to this one interval; cash dividends are excluded. Fund values divided by held shares are indicative price-return proxies, not exchange closes or total returns.
Fund valuation at 2025-06-30 ↗ · Fund valuation at 2026-05-31 ↗
DCF value
Equity cash-flow scenario · SEC outstanding shares at 2026-04-28 · -77.0% versus input cap
How this is calculated ↗Reverse DCF
Annual basis · read assumptions below
How this is calculated ↗Relative valuation
26 sector peers · median 23.7×
How this is calculated ↗Historical multiples
7 annual observations · snapshot P/E 26.7× · -0.1% versus history
How this is calculated ↗Free cash flow yield
Annual basis · read assumptions below
How this is calculated ↗ROIC / quality
Normalized tax · financing-capital proxy · short-term borrowing coverage incomplete
How this is calculated ↗Value composite
Annual basis · read assumptions below
How this is calculated ↗12–1 price momentum
2025-06-30 → 2026-05-31 · Reviewed split basis · fund snapshot
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Annual basis · read assumptions below
How this is calculated ↗Accrual quality
Annual basis · read assumptions below
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | $23.45 | $25.59 | $27.88 |
| 10.0% | $17.18 | $18.70 | $20.32 |
| 12.0% | $13.56 | $14.71 | $15.95 |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2025-12-31 | 47.9B | 13.1B | 7.4B | 2.1B | 104.8B |
| 2024-12-31 | 47.1B | 10.6B | 6.8B | 2.1B | 100.5B |
| 2023-12-31 | 45.8B | 10.7B | 11.6B | 1.9B | 97.7B |
| 2022-12-31 | 43B | 9.6B | 11B | 1.5B | 92.8B |
| 2021-12-31 | 38.7B | 9.8B | 12.6B | 1.4B | 94.4B |
| 2020-12-31 | 33B | 7.8B | 9.8B | 1.2B | 87.3B |
| 2019-12-31 | 37.3B | 9B | 10.5B | 2.1B | 86.4B |
| 2018-12-31 | 34.3B | 6.5B | 7.6B | 1.5B | 83.2B |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 47.9B | Revenues | 2026-02-20 |
| netIncome | 13.1B | ProfitLoss Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-20 |
| Parent/common earnings proxy | 13.1B | NetIncomeLoss | 2026-02-20 |
| cfo | 7.4B | NetCashProvidedByUsedInOperatingActivities | 2026-02-20 |
| capex | 2.1B | PaymentsToAcquirePropertyPlantAndEquipment | 2026-02-20 |
| operatingIncome | 13.8B | OperatingIncomeLoss | 2026-02-20 |
| assets | 104.8B | Assets | 2026-02-20 |
| equity | 34.3B | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-20 |
| Parent book equity proxy | 32.2B | StockholdersEquity | 2026-02-20 |
| debt | 43.9B | LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities | 2026-02-20 |
| shortDebt | — | Not reported under a supported tag | — |
| cash | 10.3B | CashAndCashEquivalentsAtCarryingValue | 2026-02-20 |
| shares | 4.3B | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-02-20 |
| dividends | 8.8B | PaymentsOfDividends | 2026-02-20 |
| buybacks | 746M | PaymentsForRepurchaseOfCommonStock | 2026-02-20 |
| issuance | 313M | ProceedsFromIssuanceOfCommonStock | 2026-02-20 |