Skip to content
StockMarketAgent
Direct answer
The Coca-Cola Company is a quintessential mature compounder with unparalleled brand equity, a globally diversified distribution network, and immense pricing power. While secular unit volume growth for carbonated soft drinks is sluggish, consistent pricing execution and strategic portfolio expansion into non-carbonated beverages drive steady, high-margin cash flows. Fair value range: low $77.2, high $122, with mid-point at $99.5.
Stock analysis

KO The Coca-Cola Company fair value $99–$122

KO
By StockMarketAgent.AI team· supervised by
Analyzed: 2026-05-08Next update: 2026-08-08Methodology v2.4Archetype: Mature compounderNYSE · Consumer Staples
View archive
Last price
$78.33
▲ +21.13 (+26.98%)
Fair value
$99
$99–$122
Rating
Strong Buy
confidence 88/100
Upside
+27.0%
upside to fair value
Margin of Safety
$84.54
buy below · 15%
Market Cap
$337.0B
P/E fwd 22.5

§1 Executive summary

  • Unparalleled wide moat supporting consistent ROIC (~18%).
  • Fair value midpoint of $99.46 implies nearly 27% upside.
  • Pricing power neutralizes near-term CSD volume sluggishness.
  • Weak OCF/NI conversion warrants monitoring but terminal stability is intact.
Fair value
$99
Margin of safety
+21.2%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$78.33Price
FV $99.46
High $121.75

The Coca-Cola Company is a quintessential mature compounder with unparalleled brand equity, a globally diversified distribution network, and immense pricing power. While secular unit volume growth for carbonated soft drinks is sluggish, consistent pricing execution and strategic portfolio expansion into non-carbonated beverages drive steady, high-margin cash flows.

  • Cycle upside
    Late-cycle pricing capture masks volume softness.

§2 Bear case

Secular volume declines accelerate beyond pricing power elasticity, combined with persistent FX headwinds that permanently compress international returns and the terminal multipleTerminal multipleThe exit P/E or EV/EBITDA we apply to the final year of an explicit forecast. Anchored to the business's long-run quality and the prevailing risk-free rate..

Ways this thesis can break

Health Trend Acceleration

20%· Medium

Accelerated secular shifts away from carbonated soft drinks permanently compress volume growth.

FV impact
-25%
Trigger
3-5 years

Persistent FX Headwinds

30%· Medium

Strong USD and emerging market volatility structurally erode translated earnings and returns.

FV impact
-15%
Trigger
1-3 years

Input Cost Margin Squeeze

15%· Low

Unhedged agricultural and packaging inflation outpaces pricing elasticity, crushing gross margins.

FV impact
-20%
Trigger
1-2 years
Early-warning signals to monitor
MetricCurrentTrigger threshold
Consecutive quarters of declining organic volume.MonitorDeterioration versus the report thesis
Gross margin compression below 58%.MonitorDeterioration versus the report thesis
Operating margin slipping below 30%.MonitorDeterioration versus the report thesis
Failure to scale Costa Coffee and RTD alcohol.MonitorDeterioration versus the report thesis
Persistent deterioration in OCF to Net Income conversion.MonitorDeterioration versus the report thesis

§3 Financial history

Income statement — last six periods
Line itemT−0T−1T−2T−3T−4CAGR
Period2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Revenue$38.66B$43.00B$45.75B$47.06B$47.94B+5.5%
Gross profit$23.30B$25.00B$27.23B$28.74B$29.54B+6.1%
Operating income$11.04B$12.04B$13.10B$14.02B$14.91B+7.8%
Net income$9.77B$9.54B$10.71B$10.63B$13.11B+7.6%
EPS (diluted)$2.19$2.47$2.46$3.04+8.5%
EBITDA$15.47B$13.83B$15.61B$15.82B$18.70B+4.9%
R&D
SG&A$12.14B$12.88B$13.97B$14.58B$14.52B+4.6%

Quality scores

Piotroski F-score
7 / 9
0–9 quality composite
Altman Z-score
5.07
Bankruptcy risk (>3 safe)
Beneish M-score
-2.35
Earnings manipulation risk
OCF / Net income
0.57×
>1 indicates high earnings quality
Accounting quality gate
Fail
Sector-adjusted gate
ROIC
18.0%
Return on invested capital
§3

Numbers analysis

Individual subscribers — §4 onwards11 more sections

Read the full analysis — 11 more sections.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Full report for every covered ticker
24 months of rating archive
Watchlist briefings + rating-change alerts
PDF + DOCX export in any language
Start free trial
Cancel anytime.
FAQ

KO — frequently asked questions

  1. Based on our latest independent analysis, KO looks meaningfully undervalued. The current price is $78.3 versus a composite fair-value midpoint of $99.5 (range $77.2–$122), which implies roughly 27.0% upside to the midpoint.
Related coverage

Names readers of KO also follow

Same archetype: mature-compounder
Same sector: Consumer Staples