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
Проанализировано: 2026-05-08Следующее обновление: 2026-08-08Methodology v2.4Archetype: Mature compounderNYSE · Consumer Staples
View archive
Цена
$78.33
▲ +21.13 (+26.98%)
Справедливая стоимость
$99
$99–$122
Рекомендация
Активно покупать
confidence 88/100
Потенциал роста
+27.0%
upside to fair value
Запас прочности
$84.54
buy below · 15%
Капитализация
$337.0B
P/E fwd 22.5
Английский по умолчаниюRU
Показываем английский источник, пока идёт перевод
Этот отчёт ещё не переведён. Обновите страницу через несколько минут, когда очередь переводов его обработает.

§1 Краткое резюме

  • 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 Медвежий сценарий

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..

Как может разрушиться эта теза

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
Сигналы раннего предупреждения для мониторинга
МетрикаТекущееТриггерный порог
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 Финансовая история

Отчёт о прибылях — последние шесть периодов
СтатьяT−0T−1T−2T−3T−4CAGR
Период2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Выручка$38.66B$43.00B$45.75B$47.06B$47.94B+5.5%
Валовая прибыль$23.30B$25.00B$27.23B$28.74B$29.54B+6.1%
Операционная прибыль$11.04B$12.04B$13.10B$14.02B$14.91B+7.8%
Чистая прибыль$9.77B$9.54B$10.71B$10.63B$13.11B+7.6%
EPS (разводнённая)$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%

Баллы качества

F-балл Пиотроски
7 / 9
Сводный балл качества 0–9
Z-балл Альтмана
5.07
Риск банкротства (>3 безопасно)
M-балл Бениша
-2.35
Риск манипуляций с прибылью
OCF / Чистая прибыль
0.57×
>1 указывает на высокое качество прибыли
Фильтр качества учёта
Fail
Фильтр с учётом сектора
ROIC
18.0%
Доходность инвестированного капитала
Раздел 3

Numbers analysis

Распределение капитала

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Индивидуальные подписчики — с §4ещё 11 разделов

Прочитайте полный анализ — ещё 11 разделов.

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

Полный отчёт по каждому покрываемому тикеру
Архив рекомендаций за 24 месяца
Брифинги списка наблюдения и алерты по изменению рекомендаций
Экспорт в PDF и DOCX на любом языке
Начать пробный период
Отмена в любое время.
FAQ

KO — frequently asked questions

  1. Based on our latest 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