Stock Analysis on Net

Coca-Cola Co. (NYSE:KO)

Enterprise Value (EV)

Microsoft Excel

Current Enterprise Value (EV)

Coca-Cola Co., current enterprise value calculation

Microsoft Excel
Current share price (P) $71.62
No. shares of common stock outstanding 4,301,000,395
US$ in millions
Common equity (market value)1 308,038
Add: Equity attributable to noncontrolling interests (per books) 1,516
Total equity 309,554
Add: Loans and notes payable (per books) 1,499
Add: Current maturities of long-term debt (per books) 648
Add: Long-term debt, excluding current maturities (per books) 42,375
Total equity and debt 354,076
Less: Cash and cash equivalents 10,828
Less: Short-term investments 2,020
Less: Marketable securities 1,723
Enterprise value (EV) 339,505

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

1 Common equity (market value) = Share price × No. shares of common stock outstanding
= 71.62 × 4,301,000,395


Historical Enterprise Value (EV)

Coca-Cola Co., EV calculation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Share price1, 2 $70.04 $60.70 $59.80 $62.28 $50.17
No. shares of common stock outstanding1 4,301,000,395 4,312,456,168 4,326,691,783 4,335,473,308 4,309,311,676
US$ in millions
Common equity (market value)3 301,242 261,766 258,736 270,013 216,198
Add: Equity attributable to noncontrolling interests (book value) 1,516 1,539 1,721 1,861 1,985
Total equity 302,758 263,305 260,457 271,874 218,183
Add: Loans and notes payable (book value) 1,499 4,557 2,373 3,307 2,183
Add: Current maturities of long-term debt (book value) 648 1,960 399 1,338 485
Add: Long-term debt, excluding current maturities (book value) 42,375 35,547 36,377 38,116 40,125
Total equity and debt 347,280 305,369 299,606 314,635 260,976
Less: Cash and cash equivalents 10,828 9,366 9,519 9,684 6,795
Less: Short-term investments 2,020 2,997 1,043 1,242 1,771
Less: Marketable securities 1,723 1,300 1,069 1,699 2,348
Enterprise value (EV) 332,709 291,706 287,975 302,010 250,062

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 Data adjusted for splits and stock dividends.

2 Closing price as at the filing date of Coca-Cola Co. Annual Report.

3 2024 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 70.04 × 4,301,000,395

Item Description The company
EV Enterprise value is total company value (the market value of common equity, debt, and preferred equity) minus the value of cash and short-term investments. Coca-Cola Co. EV increased from 2022 to 2023 and from 2023 to 2024.