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) $61.74
No. shares of common stock outstanding 4,312,456,168
US$ in millions
Common equity (market value)1 266,251
Add: Equity attributable to noncontrolling interests (per books) 1,539
Total equity 267,790
Add: Loans and notes payable (per books) 4,557
Add: Current maturities of long-term debt (per books) 1,960
Add: Long-term debt, excluding current maturities (per books) 35,547
Total equity and debt 309,854
Less: Cash and cash equivalents 9,366
Less: Short-term investments 2,997
Less: Marketable securities 1,300
Enterprise value (EV) 296,191

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

1 Common equity (market value) = Share price × No. shares of common stock outstanding
= 61.74 × 4,312,456,168


Historical Enterprise Value (EV)

Coca-Cola Co., EV calculation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Share price1, 2 $60.70 $59.80 $62.28 $50.17 $58.65
No. shares of common stock outstanding1 4,312,456,168 4,326,691,783 4,335,473,308 4,309,311,676 4,290,276,067
US$ in millions
Common equity (market value)3 261,766 258,736 270,013 216,198 251,625
Add: Equity attributable to noncontrolling interests (book value) 1,539 1,721 1,861 1,985 2,117
Total equity 263,305 260,457 271,874 218,183 253,742
Add: Loans and notes payable (book value) 4,557 2,373 3,307 2,183 10,994
Add: Current maturities of long-term debt (book value) 1,960 399 1,338 485 4,253
Add: Long-term debt, excluding current maturities (book value) 35,547 36,377 38,116 40,125 27,516
Total equity and debt 305,369 299,606 314,635 260,976 296,505
Less: Cash and cash equivalents 9,366 9,519 9,684 6,795 6,480
Less: Short-term investments 2,997 1,043 1,242 1,771 1,467
Less: Marketable securities 1,300 1,069 1,699 2,348 3,228
Enterprise value (EV) 291,706 287,975 302,010 250,062 285,330

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 Data adjusted for splits and stock dividends.

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

3 2023 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 60.70 × 4,312,456,168

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 decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.