Stock Analysis on Net

Coca-Cola Co. (NYSE:KO)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Coca-Cola Co., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income attributable to shareowners of The Coca-Cola Company 10,714 9,542 9,771 7,747 8,920
Add: Net income attributable to noncontrolling interest (11) 29 33 21 65
Add: Income tax expense 2,249 2,115 2,621 1,981 1,801
Earnings before tax (EBT) 12,952 11,686 12,425 9,749 10,786
Add: Interest expense 1,527 882 1,597 1,437 946
Earnings before interest and tax (EBIT) 14,479 12,568 14,022 11,186 11,732
Add: Depreciation and amortization 1,128 1,260 1,452 1,536 1,365
Earnings before interest, tax, depreciation and amortization (EBITDA) 15,607 13,828 15,474 12,722 13,097

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Coca-Cola Co. EBITDA decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Enterprise Value to EBITDA Ratio, Current

Coca-Cola Co., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 301,901
Earnings before interest, tax, depreciation and amortization (EBITDA) 15,607
Valuation Ratio
EV/EBITDA 19.34
Benchmarks
EV/EBITDA, Competitors1
Altria Group Inc. 8.21
Mondelēz International Inc. 13.70
PepsiCo Inc. 17.78
Philip Morris International Inc. 15.00
EV/EBITDA, Sector
Food, Beverage & Tobacco 15.26
EV/EBITDA, Industry
Consumer Staples 17.62

Based on: 10-K (reporting date: 2023-12-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Coca-Cola Co., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 291,706 287,975 302,010 250,062 285,330
Earnings before interest, tax, depreciation and amortization (EBITDA)2 15,607 13,828 15,474 12,722 13,097
Valuation Ratio
EV/EBITDA3 18.69 20.83 19.52 19.66 21.79
Benchmarks
EV/EBITDA, Competitors4
Altria Group Inc. 7.67 12.10 22.27 12.62 45.37
Mondelēz International Inc. 14.65 21.64 15.62 15.14 18.69
PepsiCo Inc. 16.75 18.63 18.42 17.17 17.85
Philip Morris International Inc. 13.66 14.78 13.64 12.59 13.77
EV/EBITDA, Sector
Food, Beverage & Tobacco 14.60 17.49 17.53 15.71 19.43
EV/EBITDA, Industry
Consumer Staples 15.59 16.13 15.92 14.73 18.46

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 291,706 ÷ 15,607 = 18.69

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Coca-Cola Co. EV/EBITDA ratio increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.