Last Price$72.31.6%
Market Cap$309.3B
LTM Total Equity
$26.4B
YoY Growth
-4.0%
3Y CAGR
+2.0%
5Y CAGR
+4.6%
Stock quality & Intrinsic value
6/10
38.5% overvalued
The Coca-Cola Company Total Equity
Annual
Quarterly
LTM
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Equity | $16.4B | $16.9B | $21.7B | $20.5B | $25.3B | $31.3B | $31.9B | $33.2B | $33.4B | $30.6B | $25.8B | $23.2B | $19.0B | $19.1B | $21.1B | $21.3B | $24.9B | $25.8B | $27.5B | $26.4B |
Overvalued or undervalued?
Check the intrinsic value for KO
and see if it's the right time to invest.
The Coca-Cola Company (KO) Total Equity comparison analysis
General
LTM Total Equity
Growth
Company name
YoY growth
3Y CAGR
5Y CAGR
The Coca-Cola CompanyKO
$26.4B
(4.0%)
2.0%
4.6%
Median Peer Set
$3,631.2M
(0.6%)
4.1%
4.7%
Keurig Dr Pepper Inc.KDP
$24.2B
(5.6%)
(1.0%)
0.8%
PepsiCo, Inc.PEP
$18.2B
(2.5%)
4.0%
4.1%
Coca-Cola Europacific Partners PLCCCEP
$9,686.8M
19.7%
9.7%
45.1%
Coca-Cola FEMSA, S.A.B. de C.V.KOF
$7,503.6M
(0.0%)
6.4%
2.7%
Monster Beverage CorporationMNST
$5,779.4M
(26.6%)
(2.5%)
7.1%
Primo Water CorporationPRMW
$1,482.9M
14.9%
4.1%
5.4%
Coca-Cola Consolidated, Inc.COKE
$1,417.6M
(1.3%)
25.8%
25.7%
Celsius Holdings, Inc.CELH
$1,224.4M
12.5%
78.0%
80.8%
Embotelladora Andina S.A.AKO-B
$1,113.5M
3.4%
(2.0%)
3.1%
National Beverage Corp.FIZZ
$360.1M
(22.9%)
(6.9%)
(2.1%)
KO key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 23,104.0 5.2% | 24,088.0 4.3% | 28,857.0 19.8% | 31,944.0 10.7% | 30,990.0 (3.0%) | 35,119.0 13.3% | 46,542.0 32.5% | 48,017.0 3.2% | 46,854.0 (2.4%) | 45,998.0 (1.8%) | 44,294.0 (3.7%) | 41,863.0 (5.5%) | 35,410.0 (15.4%) | 34,300.0 (3.1%) | 37,266.0 8.6% | 33,014.0 (11.4%) | 38,655.0 17.1% | 43,004.0 11.3% | 45,754.0 6.4% | 47,061.0 2.9% |
| Cost of Goods Sold (COGS) | 8,195.0 | 8,164.0 | 10,406.0 | 11,374.0 | 11,088.0 | 12,693.0 | 18,216.0 | 19,053.0 | 18,421.0 | 17,889.0 | 17,482.0 | 16,465.0 | 13,256.0 | 13,067.0 | 14,619.0 | 13,433.0 | 15,357.0 | 18,000.0 | 18,520.0 | 18,324.0 |
% margin | 14,909.0 64.5% | 15,924.0 66.1% | 18,451.0 63.9% | 20,570.0 64.4% | 19,902.0 64.2% | 22,426.0 63.9% | 28,326.0 60.9% | 28,964.0 60.3% | 28,433.0 60.7% | 28,109.0 61.1% | 26,812.0 60.5% | 25,398.0 60.7% | 22,154.0 62.6% | 21,233.0 61.9% | 22,647.0 60.8% | 19,581.0 59.3% | 23,298.0 60.3% | 25,004.0 58.1% | 27,234.0 59.5% | 28,737.0 61.1% |
| Operating Expenses | 8,824.0 | 9,616.0 | 11,199.0 | 12,124.0 | 11,671.0 | 13,977.0 | 18,172.0 | 18,185.0 | 18,205.0 | 18,401.0 | 18,084.0 | 16,772.0 | 14,653.0 | 12,081.0 | 12,561.0 | 10,584.0 | 12,990.0 | 14,095.0 | 15,928.0 | 18,745.0 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 8,824.0 | 9,616.0 | 11,199.0 | 11,774.0 | 11,358.0 | 13,158.0 | 17,440.0 | 17,738.0 | 17,310.0 | 17,218.0 | 10,237.0 | 15,262.0 | 12,496.0 | 6,520.0 | 12,103.0 | 9,731.0 | 12,144.0 | 12,880.0 | 7,863.0 | 7,957.0 |
% margin | 6,085.0 26.3% | 6,308.0 26.2% | 7,252.0 25.1% | 8,446.0 26.4% | 8,231.0 26.6% | 8,449.0 24.1% | 10,154.0 21.8% | 10,779.0 22.4% | 10,228.0 21.8% | 9,708.0 21.1% | 8,728.0 19.7% | 8,626.0 20.6% | 7,501.0 21.2% | 9,152.0 26.7% | 10,086.0 27.1% | 8,997.0 27.3% | 10,308.0 26.7% | 10,909.0 25.4% | 11,311.0 24.7% | 9,992.0 21.2% |
| Interest Income | 0.0 | 0.0 | 236.0 | 333.0 | 249.0 | 317.0 | 483.0 | 471.0 | 534.0 | 594.0 | 613.0 | 642.0 | 677.0 | 689.0 | 563.0 | 370.0 | 276.0 | 449.0 | 907.0 | 988.0 |
| Interest Expense | 0.0 | 0.0 | 456.0 | 438.0 | 355.0 | 733.0 | 417.0 | 397.0 | 463.0 | 483.0 | 856.0 | 733.0 | 841.0 | 950.0 | 946.0 | 1,437.0 | 1,597.0 | 882.0 | 1,527.0 | 1,656.0 |
| Pre-tax Income | 6,690.0 | 6,578.0 | 7,873.0 | 7,439.0 | 8,946.0 | 14,243.0 | 11,439.0 | 11,809.0 | 11,477.0 | 9,325.0 | 9,605.0 | 8,136.0 | 6,742.0 | 8,225.0 | 10,786.0 | 9,749.0 | 12,425.0 | 11,686.0 | 12,952.0 | 13,086.0 |
% effective tax rate | 1,818.0 27.2% | 1,498.0 22.8% | 1,892.0 24.0% | 1,632.0 21.9% | 2,040.0 22.8% | 2,384.0 16.7% | 2,805.0 24.5% | 2,723.0 23.1% | 2,851.0 24.8% | 2,201.0 23.6% | 2,239.0 23.3% | 1,586.0 19.5% | 5,560.0 82.5% | 1,749.0 21.3% | 1,801.0 16.7% | 1,981.0 20.3% | 2,621.0 21.1% | 2,115.0 18.1% | 2,249.0 17.4% | 2,455.0 18.8% |
% margin | 4,872.0 21.1% | 5,080.0 21.1% | 5,981.0 20.7% | 5,807.0 18.2% | 6,824.0 22.0% | 11,809.0 33.6% | 8,572.0 18.4% | 9,019.0 18.8% | 8,584.0 18.3% | 7,098.0 15.4% | 7,351.0 16.6% | 6,527.0 15.6% | 1,248.0 3.5% | 6,434.0 18.8% | 8,920.0 23.9% | 7,747.0 23.5% | 9,771.0 25.3% | 9,542.0 22.2% | 10,714.0 23.4% | 10,631.0 22.6% |
| EPS | 1.02 | 1.08 | 1.30 | 1.25 | 1.48 | 2.56 | 1.89 | 2.00 | 1.94 | 1.62 | 1.69 | 1.51 | 0.29 | 1.51 | 2.09 | 1.80 | 2.26 | 2.20 | 2.48 | 2.47 |
| Diluted EPS | 1.02 | 1.08 | 1.29 | 1.25 | 1.47 | 2.53 | 1.85 | 1.97 | 1.90 | 1.60 | 1.67 | 1.49 | 0.29 | 1.50 | 2.07 | 1.79 | 2.25 | 2.19 | 2.47 | 2.46 |
% margin | 7,017.0 30.4% | 7,246.0 30.1% | 9,492.0 32.9% | 9,113.0 28.5% | 10,531.0 34.0% | 16,300.0 46.4% | 13,826.0 29.7% | 14,223.0 29.6% | 13,893.0 29.7% | 11,813.0 25.7% | 12,417.0 28.0% | 10,607.0 25.3% | 8,755.0 24.7% | 10,226.0 29.8% | 13,045.0 35.0% | 12,659.0 38.3% | 14,537.0 37.6% | 13,807.0 32.1% | 15,621.0 34.1% | 15,817.0 33.6% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is The Coca-Cola Company's Total Equity?
As of today, The Coca-Cola Company's last 12-month Total Equity is $26.4B, based on the financial report for Dec 31, 2024 (Q4’2024).
2) What is The Coca-Cola Company's Total Equity growth rate?
Over the last year, The Coca-Cola Company's Total Equity growth was (4.0%). The average annual Total Equity growth rates for The Coca-Cola Company have been 2.8% over the past three years, 4.6% over the past five years.
3) Is The Coca-Cola Company's Total Equity growth rate Good?
Over the last year, The Coca-Cola Company's Total Equity growth was (4.0%), which is lower than industry growth of 0.1%. It indicates that The Coca-Cola Company's Total Equity growth is Bad.