Skip to content
Compounder
← Stocks

Coca-Cola Co/The

KOAbove valueExpectations · demanding

Held by 10 superinvestors.

Price$93.90
Holders10
Total value$33.54B

SEC 10-K · fundamentals

Business quality

As of 2025-12-31

Valuation basis: trailing twelve months to 2026-07-03 — latest 10-K plus unaudited 10-Q filings.

Revenue growth
+1.9%
Net margin
27.3%
ROE
40.7%
FCF margin
11.0%
Revenue $33.01B → $47.94B · 6y
What makes a business high quality

Valuation · value band

Above fair value

$33/ sh · growth-anchored intrinsic value
margin of safety
fair value
above fair value
$94
cheaperpricier

Zero-growth floor

$16

Central IV

$33

Optimistic top

$66

Coca-Cola Co/The (KO): Two methods value the business — a conservative owner-earnings DCF and a growth-credited Greenwald estimate, $16–$66 / sh. Today’s price sits above both (price $94 as of 2026-10-16).

The middle figure is the main read. The right end is the optimistic case under the same conservative caps — not an absolute ceiling.

Revenue growth 3% (lower of historical trend and fundamental cap, capped by moat) · moat 20 yr · discount 10.8% · Zero-growth downside $16

Price as of 2026-10-16 · yahoo · DGS10 5.1% @ 2026-10-15.

Method & numbers

Model cautions

  • The two methods’ midpoints differ materially — growth assumptions warrant review (over 20%).

A conservative intrinsic-value band (zero-growth floor to growth-capped DCF) plus a tangible asset floor — not investment advice, not a buy/sell signal, and not a price target.

Owner-earnings DCF $25.06 – $38.63 · Greenwald $40.48 – $66.20 (neutral $54.34) · zero-growth base $31.18 · reproduction $4.80

Moat Franchise (moat) · terminal value 19% of present value · owner-earnings yield 3% vs 10Y 5.1%.

Graham earnings-power value (normalized NOPAT)$16.44 – $21.34 / sh

Normalized NOPAT = average operating margin over the years shown × latest-year revenue × (1 − normalized tax); then + D&A − maintenance capex (write A). Unlevered (pre-interest, attributable to all capital). Capitalized at the 9–11% rate band (read as a WACC proxy). Enterprise → equity bridge applied: + cash − total debt.

Years: TTM 2026-07-03, 2024, 2023, 2022, 2021

v1 simplifications: Maintenance capex (ok) deducted in full cash (write A): EPV = (NOPAT + D&A − maintenance capex) / WACC; no tax shield on the capex term. Share-based compensation is left as a real expense (not added back).

Buffett owner-earnings value$25.51 – $31.18 / sh

Owner earnings = average net income + average D&A − maintenance capex (zero-growth floor; no ΔNWC). Levered (starts from net income, already after interest — an equity-holder stream). Capitalized at the 9–11% rate band (read as a cost-of-equity proxy). No enterprise→equity bridge: the capitalized result is already equity value (subtracting debt would double-count interest).

Years: TTM 2026-07-03, 2024, 2023, 2022, 2021

v1 simplifications: Owner earnings = net income + D&A − maintenance capex (ok); the working-capital change is excluded (maintenance ΔNWC ≈ 0; growth ΔNWC is carried in growth value, not double-counted). One-time items are not separately normalized (multi-year averaging smooths them partially). Share-based compensation is left as a real expense (not added back); see the SBC/OE disclosure. Capitalized at the 9–11% band as a cost-of-equity proxy; no leverage premium applied (net cash or debt within the no-charge range).

Reproduction value = tangible net assets $20.69B = $4.80 / sh. Tangible net assets = shareholders' equity − goodwill − intangibles, ÷ diluted shares (no R&D history to capitalize).

Moat reading: Franchise test compares earnings power (EPV) against reproduction value on both AV_conservative (tangible + capitalized R&D) and AV_reproduction (conservative + acquired-reset proxy). Both must clear the franchise multiple for a moat signal; near it, a commodity; below it, value destruction. A directional reading, not a verdict.

Assumes a wide moat · competitive-advantage period ≈ 20 years (earnings intact, ROIC stable over history).

Growth value: if the moat holds for 20 yr at ROIIC ≈ 192%, $9.30–$35.02 / sh (neutral $23.16). Conservative, not a forecast.

Window TTM 2026-07-03, FY 2024, 2023, 2022, 2021 · discount band 9%–11% · normalized tax 18% (Average effective tax rate over 5 year(s), capped at the statutory 21%.) · diluted shares.

Owner-earnings DCF: growth g₁ 3% · OE FY TTM 2026-07-03, 2024, 2023, 2022, 2021 · Discount band: 9.60%–12.00% (DGS10 +4.5% to a 12% strict end, as of 2026-10-15). No enterprise→equity bridge: owner earnings already flow to shareholders (post-interest), so no net cash is added and no debt subtracted — matching the engine owner-earnings lamp. Two-method midpoint gap 48%.

Valuation basis: trailing twelve months to 2026-07-03 — latest 10-K plus unaudited 10-Q filings.

What the price is betting

Today's price pencils in about 15.9% a year in owner-earnings for the next few years. Revenue actually grew 7.5% a year.

The market wants it well ahead of its own track record.

How to read intrinsic value

SEC 13F · holders

Superinvestors Holding This Security

10 holders · $33.54B combined · this quarter +0 opened / -0 exited

This quarter3 added2 trimmed
Holders 9 → 10 · last 8 quarters

SEC 13F · notes

Written summary

Coca-Cola Co/The (KO) is held by 10 of the superinvestors tracked on Compounder, with a combined $33.54B in reported 13F value. The largest position belongs to Warren Buffett, where it makes up 10.9% of the portfolio.

Other notable holders by value include Jeremy Grantham (1.5% of its book), Donald Yacktman (2.1% of its book) and Lee Ainslie (1.5% of its book).

In the quarter ended 2026-06-30, 0 of the tracked filers opened a new position in KO, 3 added to existing ones, 2 trimmed, and 0 sold out entirely.

Holder counts and values reflect the most recent SEC Form 13F filings, through the quarter ended 2026-06-30. Source: SEC EDGAR. A 13F shows only long US-listed positions and can lag the real portfolio by up to 45 days, so this is disclosed long ownership, not a complete picture.

How to read a 13F

SEC 13F · co-ownership

Also held by these investors

Investors holding Coca-Cola Co/The (KO) also commonly hold →

KO's price is not below its conservative value band. See current strike-zone stocks

Also on

Sources· SEC EDGAR 13F as of 2026-06-30 · filed 2026-08-14

Educational data only — not investment advice. 13F positions are self-reported and can lag up to 45 days.

Stay Updated

New-quarter 13F moves and valuation updates, to your inbox.