* Note: Prices are in Million (M) USD.
Description:
Coca-Cola Consolidated, Inc. produces, markets and distributes non-alcoholic beverages primarily products of The Coca-Cola Company in the United States. The company is headquartered in Charlotte, North Carolina.
These criteria used Company's Cash, EBITDA and Debt balance to determines its fair value:
Cash : $1,220 M
Debt : $1,903 M
EBITDA : $945 M
Net Debt (Debt - Cash): $683 M
Since Net Debt is covered by EBITDA within 1 year, 3 points assigned.
This criteria used industry in which company operates:
Sector: Consumer defensive
Industry: Beverages - soft drinks
Based on industry, 3 points assigned.
This criteria used Company's Price To Earning (P/E) Ratio to determines its fair value:
Message: Cannot calculate PE Ratio since EPS is either 0 or negative.
Using default values for calculation.
Forward PE Ratio (using default values): 20.00
Since Forward PE Ratio is between 20 - 25, 2 points assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Using last 20 overlapping fiscal years (max 20).Average Free Cash Flow: $127 M
Average Revenue: $3,240 M
Revenue Converted To Free Cash Flow (%): 3.9%
Since Free Cash Flow (FCF) to Revenue percentage is less than 15, 1 point assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $6,900 M
Revenue 4 Years Ago (2020-12-31): $5,007 M
Last 5 Years Average Revenue Growth: 8%
Since Revenue Growth is between 5 - 10, 2 points assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $91 M
Share Count 5 Years Ago (2020-12-31): $94 M
Company is buying back its own shares, 3 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Message: Cannot calculate payout ratio because EPS is either 0 or negative.
Using default values for calculation.
Based on default values, 1 points assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Using last 20 valid ROE years (max 20).Average ROE: 22.9%
Since Average ROE is greater than 20, 5 points assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $116
52-Week Low: $104
Threshold Price (15% Above 52-Week Low): $120
Since Current price is within 15% threshold, 5 points assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $9,713 M
Since Market Cap is less than 10B, 1 point assigned.
% Exposure to Total Portfolio
Based on the market cap, we recommend do not exceed 2% exposure of Total Portfolio.
Value-Trade has assigned 26 points to above Coca-Cola Consolidated Inc. (COKE) stock.
Last 16 Years Avg PE 22.22, Fair Value PE 15, Industry Based PE 25, Growth Based PE 7, RCFC Based PE 15.15, ROE Based PE 28.34, Risk-Free Anchored PE (25% MoS) 17.08. Based on these 7 values, average assigned is 18.54. The fair value of Coca-Cola Consolidated Inc. (COKE) stock cannot be calculated since EBITDA and EPS are either 0 or negative.
