COCA COLA CO

KO· FY2025 10-K· Analyzed 6 days ago
PASS
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
1.5%
FY2016–2025
Net Income
6.0%
FY2015–2025
Free Cash Flow
-4.0%
FY2015–2025
EPS (Diluted)
6.2%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
40.7%
NI ÷ Equity
Return on Assets
12.5%
NI ÷ Assets
Net Profit Margin
27.3%
NI ÷ Revenue
Debt / Equity
1.17x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$77.9B
Per Share (approx.)
$18.12
25% Margin of Safety
$13.59
Conservative entry
50% Margin of Safety
$9.06
Buffett's ideal entry
Growth Rate Used
3.0%
Latest FCF
$5.3B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$41.9B$6.5B$6.5B$6.1B28.3%15.6%$33.2B$8.6B
2017$36.2B$1.2B$5.3B$758.0M7.3%3.4%$34.5B$6.1B
2018$34.3B$6.4B$6.1B$6.0B37.9%18.8%$30.4B$9.1B
2019$37.3B$8.9B$8.4B$8.2B47.0%23.9%$31.8B$6.5B
2020$33.0B$7.7B$8.7B$8.1B40.1%23.5%$40.6B$6.8B
2021$38.7B$9.8B$11.3B$9.9B42.5%25.3%$39.5B$9.7B
2022$43.0B$9.5B$9.5B$9.3B39.6%22.2%$36.8B$9.5B
2023$45.8B$10.7B$9.7B$10.0B41.3%23.4%$37.5B$9.4B
2024$47.1B$10.6B$4.7B$9.6B42.8%22.6%$10.8B
2025$47.9B$13.1B$5.3B$12.0B40.7%27.3%$10.3B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

COCA COLA CO (KO) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Toll Road of Human Thirst: Coca-Cola does not sell a commodity; it sells a globally distributed, deeply ingrained social ritual. It is a "habit-subscription" disguised as a liquid, bypassing rational consumer decision-making through a century of built-in emotional associations.
  • The Ultimate Asset-Light Engine: By outsourcing the capital-intensive misery of bottling, heavy factories, and local distribution trucks to independent partners, KO keeps the crown jewels. They sell the high-margin concentrate and let others fund the physical infrastructure.
  • Peerless Pricing Power: Operating margins of 27.3% dwarf Pepsi’s 8.8% and Keurig Dr Pepper's 12.5%. When inflation strikes, KO simply dials up prices. The consumer doesn't quit the brand; they merely adjust their packaging size, preserving KO's cash flow at the expense of the consumer's wallet.
  • The Berkshire Price Point: We would greedily buy this business when the market prices it as a dull, low-growth utility, ignoring its ability to compound capital at a spectacular 40.7% ROE on a stripped-down equity base.

🐻 The Bear Case (Charlie inverts)

Munger's rule: "Show me where I'll die and I won't go there."

  • Scenario 1: The Sugar Tax Guillotine (Regulatory Hostility): Governments worldwide are desperately looking for easy tax revenue under the guise of public health. If sugar taxes cross a critical threshold globally, KO's pricing power is broken—not by competitors, but by sovereign fiat turning their primary product into an expensive luxury.
  • Scenario 2: The Cash Betrayal (Financial Engineering Rupture): A business cannot pay dividends with accounting adjustments forever. The persistent $7.8B gap between GAAP Net Income ($13.1B) and actual Free Cash Flow ($5.3B) is a structural warning sign. If KO continues to borrow money to fund buybacks and dividends while real cash generation collapses by 53% since 2021, the balance sheet will eventually choke.
  • Scenario 3: Bottler Mutiny or Collapse: KO is hostage to its network of regional bottlers. If surging fuel, labor, and packaging costs permanently impair the economics of these partners, KO's high-margin syrup has nowhere to go. You aren't just buying KO; you are quietly underwriting the solvency of dozens of leveraged regional bottlers.
  • The Most Likely Killer: Scenario 2. Over the next 5 to 10 years, the slow decay of organic volume growth combined with aggressive financial engineering to support a high stock price will strip KO of its fortress-like balance sheet.

💰 Valuation & Margin of Safety

  • Intrinsic Value Estimate: $18.12 per share (based on a total firm value of $77.9B using our conservative $5.3B FCF run-rate, a 10% discount rate, and 3% growth).
  • 25% Margin of Safety Entry: $13.59 per share.
  • 50% Margin of Safety Entry (Buffett's Ideal): $9.06 per share.
  • Current Assessment: Wildly Expensive. The public market is pricing KO as a safe-haven cash compounder, completely blinded by GAAP Net Income of $13.1B. They are paying a premium for accounting earnings while ignoring the fact that actual free cash flow has withered to $5.3B, representing a massive divergence from intrinsic economic reality.

Verdict: [PASS]

Coca-Cola remains an extraordinary global brand, but we must PASS on allocating any fresh capital because the current market price is wildly disconnected from our conservative intrinsic value of $18.12 per share. The massive $7.8B chasm between GAAP earnings and cold, hard cash generation suggests that management is utilizing aggressive financial engineering to sustain a legacy valuation. While we will comfortably hold our historic, low-basis shares for the tax-efficient dividend stream, we will not send this management team a single dime of new Berkshire capital to misallocate.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.