Definitive Analysis
Definitive Analysis
Financial Statements
Periods / Units
Fundamentals
Valuations
Miscellaneous
Analysis Mode
Full Access
See Pricing Start Trial

The Coca-Cola Company (KO)

Company Dividend Discount ModelIndustry: Beverages - Non-AlcoholicSector: Consumer Defensive

Valuation Snapshot

Stable Growth$35.12 - $57.90$45.24
Multi-Stage$43.69 - $47.73$45.67
Blended Fair Value$45.45
Current Price$65.67
Upside-30.78%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.08%4.56%1.941.841.761.681.631.591.541.461.401.33
YoY Growth--5.12%4.41%5.02%2.91%2.95%3.03%5.13%4.58%5.26%7.31%
Dividend Yield--2.75%3.01%2.85%2.67%3.11%3.71%3.29%3.37%3.30%2.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)13,031.00
(-) Cash Dividends Paid (M)8,476.00
(=) Cash Retained (M)4,555.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,606.201,628.88977.33
Cash Retained (M)4,555.004,555.004,555.00
(-) Cash Required (M)-2,606.20-1,628.88-977.33
(=) Excess Retained (M)1,948.802,926.133,577.68
(/) Shares Outstanding (M)4,315.254,315.254,315.25
(=) Excess Retained per Share0.450.680.83
LTM Dividend per Share1.961.961.96
(+) Excess Retained per Share0.450.680.83
(=) Adjusted Dividend2.422.642.79
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate2.08%3.08%4.08%
Fair Value$35.12$45.24$57.90
Upside / Downside-46.51%-31.11%-11.83%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)13,031.0013,432.0113,845.3614,271.4214,710.6015,163.3015,618.20
Payout Ratio65.04%70.04%75.03%80.02%85.01%90.00%92.50%
Projected Dividends (M)8,476.009,407.2310,387.7511,419.7012,505.3313,646.9714,446.83

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate2.08%3.08%4.08%
Year 1 PV (M)8,539.088,622.738,706.39
Year 2 PV (M)8,558.948,727.468,897.62
Year 3 PV (M)8,540.888,794.369,052.81
Year 4 PV (M)8,489.718,827.319,174.87
Year 5 PV (M)8,409.758,829.839,266.53
PV of Terminal Value (M)145,992.99153,285.58160,866.72
Equity Value (M)188,531.35197,087.27205,964.94
Shares Outstanding (M)4,315.254,315.254,315.25
Fair Value$43.69$45.67$47.73
Upside / Downside-33.47%-30.45%-27.32%

High-Yield Dividend Screener

« Prev Page 17 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SAHSonic Automotive, Inc.2.13%$1.3135.28%
AIG-PAAmerican International Group, Inc.2.12%$1.6930.01%
LANCLancaster Colony Corporation2.11%$3.8261.80%
TDACTranslational Development Acquisition Corp.2.10%$0.2279.86%
FASTFastenal Company2.09%$0.8579.50%
FDUSFidus Investment Corporation2.09%$0.4117.86%
IBOCInternational Bancshares Corporation2.09%$1.4020.70%
SMRSXALPS/Smith Short Duration Bond Investor2.09%$0.2298.81%
SSSSSuRo Capital Corp.2.09%$0.208.46%
MLRMiller Industries, Inc.2.08%$0.7830.00%
OACCOaktree Acquisition Corp. III Life Sciences2.08%$0.2261.74%
FCCOFirst Community Corporation2.07%$0.6025.08%
GNTXGentex Corporation2.07%$0.4928.42%
OACCUOaktree Acquisition Corp. III Life Sciences Unit2.07%$0.2261.74%
DLBDolby Laboratories, Inc.2.06%$1.3149.64%
APOGApogee Enterprises, Inc.2.05%$0.7737.24%
CAKEThe Cheesecake Factory Incorporated2.05%$1.0832.74%
EWBCEast West Bancorp, Inc.2.05%$2.3625.97%
ALFCenturion Acquisition Corp.2.04%$0.2251.38%
ATOAtmos Energy Corporation2.04%$3.4546.19%
OVLYOak Valley Bancorp2.04%$0.6129.73%
0HYE.LCincinnati Financial Corporation2.03%$3.2824.36%
AOSA. O. Smith Corporation2.03%$1.3936.68%
ACTEnact Holdings, Inc.2.02%$0.8018.03%
ARKOArko Corp.2.02%$0.0955.86%
KFYKorn Ferry2.02%$1.3426.97%
0H68.LAflac Incorporated2.01%$2.2028.14%
LENLennar Corporation2.01%$2.1025.46%
AVYAvery Dennison Corporation2.00%$3.6641.17%
RHLDResolute Holdings Management, Inc.2.00%$3.7422.61%
ALFUUCenturion Acquisition Corp. Unit1.99%$0.2251.38%
GNTYGuaranty Bancshares, Inc.1.99%$0.9730.69%
NCNACCO Industries, Inc.1.99%$0.9524.54%
QCOMQUALCOMM Incorporated1.99%$3.4468.67%
THGThe Hanover Insurance Group, Inc.1.98%$3.5520.46%
CNMDCONMED Corporation1.97%$0.8038.60%
FBINFortune Brands Innovations, Inc.1.97%$1.0036.69%
FEIMFrequency Electronics, Inc.1.97%$1.0046.25%
RPMRPM International Inc.1.97%$2.0437.93%
BNJBrookfield Finance Inc. 4.50% P1.96%$0.3070.51%
MTGMGIC Investment Corporation1.96%$0.5717.51%
CCSCentury Communities, Inc.1.95%$1.1516.06%
0K6F.LNetApp, Inc.1.94%$2.0735.51%
BLKBlackRock, Inc.1.94%$21.0053.94%
FNB-PEF.N.B. Corporation1.94%$0.4834.55%
0L4F.LSealed Air Corporation1.93%$0.8030.13%
AEOAmerican Eagle Outfitters, Inc.1.93%$0.5142.14%
SLGNSilgan Holdings Inc.1.93%$0.8026.98%
FSFGFirst Savings Financial Group, Inc.1.92%$0.6123.93%
GENGen Digital Inc.1.92%$0.5054.91%