Coca-Cola Company (KO) Annual Valuation

500px-The_Coca-Cola_Company_logo.svgBenjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a specific look at how Coca-Cola Company fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): The Coca-Cola Company is a beverage company. The Company owns or licenses and markets more than 500 nonalcoholic beverage brands, primarily sparkling beverages but also a variety of still beverages, such as waters, enhanced waters, juices and juice drinks, ready-to-drink teas and coffees, and energy and sports drinks. It owns and markets a range of nonalcoholic sparkling beverage brands, which includes Coca-Cola, Diet Coke, Fanta and Sprite. The Company’s segments include Eurasia and Africa, Europe, Latin America, North America, Pacific, Bottling Investments and Corporate. In January 2013, Sacramento Coca-Cola Bottling Company announced that it had been acquired by the Company. Effective February 22, 2013, Coca-Cola Co acquired interest in Fresh Trading Ltd. In November 2013, Coca-Cola Company and ZICO Beverages LLC announced that Coca-Cola has acquired the ownership interest in ZICO.

KO Chart

KO data by YCharts

Defensive Investor – must pass at least 6 of the following 7 tests: Score = 5/7

  1. Adequate Size of Enterprise – market capitalization of at least $2 billion – PASS
  2. Sufficiently Strong Financial Condition – current ratio greater than 2 – FAIL
  3. Earnings Stability – positive earnings per share for at least 10 straight years – PASS
  4. Dividend Record – has paid a dividend for at least 10 straight years – PASS
  5. Earnings Growth – earnings per share has increased by at least 1/3 over the last 10 years using 3 year averages at beginning and end of period – PASS
  6. Moderate PEmg ratio – PEmg is less than 20 – PASS
  7. Moderate Price to Assets – PB ratio is less than 2.5 or PB x PEmg is less than 50 – FAIL

Enterprising Investor – must pass at least 4 of the following 5 tests or be suitable for a defensive investor: Score = 3/5

  1. Sufficiently Strong Financial Condition, Part 1 – current ratio greater than 1.5 – FAIL
  2. Sufficiently Strong Financial Condition, Part 2 – Debt to Net Current Assets ratio less than 1.1 – FAIL
  3. Earnings Stability – positive earnings per share for at least 5 years – PASS
  4. Dividend Record – currently pays a dividend – PASS
  5. Earnings growth – EPSmg greater than 5 years ago – PASS

Valuation Summary

Key Data:

Recent Price $38.20
MG Value $47.57
MG Opinion Fairly Valued
Value Based on 3% Growth $28.48
Value Based on 0% Growth $16.69
Market Implied Growth Rate 5.48%
NCAV $0.79
PEmg 19.45
Current Ratio 1.13
PB Ratio 5.07

Balance Sheet – 12/31/2013

Current Assets $31,304,000,000
Current Liabilities $27,811,000,000
Total Debt $19,154,000,000
Total Assets $90,055,000,000
Intangible Assets $27,611,000,000
Total Liabilities $56,882,000,000
Outstanding Shares 4,402,000,000

Earnings Per Share

2013 $1.90
2012 $1.97
2011 $1.85
2010 $2.53
2009 $1.47
2008 $1.24
2007 $1.28
2006 $1.08
2005 $1.02
2004 $1.00
2003 $0.89

Earnings Per Share – ModernGraham 

2013 $1.96
2012 $1.93
2011 $1.84
2010 $1.73
2009 $1.29
2008 $1.17

Dividend History

KO Dividend Chart

KO Dividend data by YCharts


Coca-Cola is a difficult company for value investors because it is so famous for being one of Warren Buffett’s favorite investments, but the fact is that Buffett has moved away from Benjamin Graham’s teachings most likely because Buffett is able to exert significant pressure on management.  As Coke looks today, it does not appear suitable for either the Defensive Investor or the Enterprising Investor.  The company’s current ratio is too low and the company’s PB ratio is far too high for the Defensive Investor, and the company holds too much debt relative to its current assets for the Enterprising Investor.  Value investors seeking to follow the ModernGraham approach based on Benjamin Graham’s methods should explore other opportunities, such as through a review of 5 Low PEmg Companies for the Enterprising Investor and 5 Undervalued Companies for the Defensive Investor.  From a valuation perspective, the company appears to be fairly valued after growing its EPSmg (normalized earnings) from $1.29 in 2009 to $1.96.  This level of growth supports the market’s implied estimate for earnings growth of 5.48%, leading the ModernGraham valuation model to return an estimate of intrinsic value that is within a margin of safety as the price.

The next part of the analysis is up to individual investors, and requires discussion of the company’s prospects.  What do you think?  What value would you put on Coca-Cola Company (KO)?  Where do you see the company going in the future?  Is there a company you like better?  Leave a comment on our Facebook page or mention @ModernGraham on Twitter to discuss.

If you like our valuations, why not check out ModernGraham Stocks & Screens?  It’s a great way to review the valuations while screening for things like low PE ratio, undervalued companies, etc.!

Disclaimer:  The author did not hold a position in Coca-Cola Company (KO) or any of the other companies listed in this article at the time of publication and had no intention of changing that position within the next 72 hours.

Logo taken from the Wikipedia; this article is not affiliated with the company in any manner.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.

Previous article

February 2014 in Review