Stock Analysis on Net

Coca-Cola Co. (NYSE:KO)

$24.99

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

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

Coca-Cola Co., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income attributable to shareowners of The Coca-Cola Company
Add: Net income attributable to noncontrolling interest
Add: Income tax expense
Earnings before tax (EBT)
Add: Interest expense
Earnings before interest and tax (EBIT)
Add: Depreciation and amortization
Earnings before interest, tax, depreciation and amortization (EBITDA)

Based on: 10-K (reporting date: 2024-12-31), 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).


The financial data over the five-year period presents a consistent upward trend in the profitability metrics of the company, with some fluctuations observed in intermediate years.

Net Income attributable to shareowners
The net income shows overall growth from 7,747 million US dollars in 2020 to a peak of 10,714 million in 2023, followed by a slight decrease to 10,631 million in 2024. Despite the minor decrease in the final year, the net income has significantly increased, indicating improved profitability and shareholder returns over the observed period.
Earnings Before Tax (EBT)
EBT increased from 9,749 million in 2020 to 13,086 million in 2024, with a minor decline in 2022. The growth indicates stronger operational performance before the impact of tax expenses. The upward trajectory suggests effective cost control and income generation before taxation.
Earnings Before Interest and Tax (EBIT)
EBIT follows a similar pattern to EBT, rising from 11,186 million in 2020 to 14,742 million in 2024. A dip is visible in 2022, but the overall trend remains positive, pointing to stable operating profitability even before considering interest expenses.
Earnings Before Interest, Tax, Depreciation, and Amortization (EBITDA)
EBITDA also reflects steady growth from 12,722 million in 2020 to 15,817 million in 2024, indicating improving cash flow from core operations. There is a decline in 2022 similar to other metrics but the recovery in subsequent years shows resilience and effective management of operational efficiencies.

In summary, all key profitability indicators have shown a general upward trend across the five years, reflecting enhanced operational performance and profitability. The year 2022 presented a slight setback in several metrics; however, the company demonstrated a strong recovery by 2023 and maintained this improved performance into 2024. The consistent growth in EBITDA suggests improved cash generating ability, while the increases in EBIT and EBT point to efficient cost and expense management before interest and taxes. The minor dip in net income in the final year deserves attention but does not substantially offset the gains achieved over the period.


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)
Earnings before interest, tax, depreciation and amortization (EBITDA)
Valuation Ratio
EV/EBITDA
Benchmarks
EV/EBITDA, Competitors1
Mondelēz International Inc.
PepsiCo Inc.
Philip Morris International Inc.
EV/EBITDA, Sector
Food, Beverage & Tobacco
EV/EBITDA, Industry
Consumer Staples

Based on: 10-K (reporting date: 2024-12-31).

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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Enterprise value (EV)1
Earnings before interest, tax, depreciation and amortization (EBITDA)2
Valuation Ratio
EV/EBITDA3
Benchmarks
EV/EBITDA, Competitors4
Mondelēz International Inc.
PepsiCo Inc.
Philip Morris International Inc.
EV/EBITDA, Sector
Food, Beverage & Tobacco
EV/EBITDA, Industry
Consumer Staples

Based on: 10-K (reporting date: 2024-12-31), 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).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= ÷ =

4 Click competitor name to see calculations.


The financial data exhibits significant movements in both enterprise value (EV) and EBITDA over the five-year period evaluated.

Enterprise Value (EV)
The enterprise value demonstrates an overall upward trend, increasing from approximately $250 billion at the end of 2020 to around $333 billion by the end of 2024. Although there was a slight dip in 2022 relative to 2021, the value recovered and reached its highest point in 2024, indicating growth in the market valuation or overall capitalization of the entity during this period.
EBITDA
EBITDA displays a generally positive trajectory with some variability. Beginning at $12.7 billion in 2020, it increased to $15.5 billion in 2021, then declined to $13.8 billion in 2022 before resuming growth to reach $15.8 billion in 2024. The fluctuation in 2022 suggests a temporary operational challenge or external factor impacting earnings before interest, tax, depreciation, and amortization, but the recovery in the following years indicates improvement in operational profitability.
EV/EBITDA Ratio
The EV/EBITDA multiple exhibits fluctuations that reflect changes in enterprise value relative to earnings performance. It started at 19.66 in 2020, remained fairly stable in 2021, and rose to 20.83 in 2022 amid the EBITDA dip, indicating a higher valuation multiple possibly due to the decreased earnings base. The ratio then decreased to 18.69 in 2023 as EBITDA grew and EV plateaued, followed by an increase to 21.03 in 2024, the highest ratio in the period analyzed. This suggests that despite improving earnings, market valuations or growth expectations intensified in 2024.

In summary, the data suggests expansion in market valuation alongside moderately increasing operational earnings, with transient fluctuations around 2022. The elevated EV/EBITDA ratio in the latest period may imply heightened investor confidence or an increased premium on future growth prospects.