YMTracker DRIPCalc v2 Launch sale

NEW Dividend Portfolio Tracker (DRIPTracker) is Now Live!

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

Coca-Cola Consolidated, Inc. COKE | NASDAQ

$194.24 -$2.98 | -1.51%

TREND SIGNAL: Signal available — unlock to view

Signal available — unlock to view

|2026-10-12

Add to favoritesFavorite

Company Overview:

Market Cap: $12.93B

Trailing PE: 25.8x

FWD PE: —

Payout Ratio (TTM): 13.9%

52-Week Range: $123.42 - $219.65

10 Year COKE Performance Metrics:

Total Return (with DRIP): 1,441% (31.46% CAGR)

Total Return (no DRIP): 1,309% (30.29% CAGR)

Share Price: 1,269% (29.91% CAGR)

Yield on Cost (with DRIP): 7.93%

Total Invested: $10,000

Total Value (with DRIP): $154,095

Total Return $ (with DRIP): $144,095

Dividend Increase: 900% (26.66% CAGR)

Dividend Yield (FWD): 0.51% ($1.00)

COKE 10-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

COKE Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

COKE Price CAGR:1Y: 55.73%2Y: 22.16%5Y: 37.11%10Y: 29.91%

COKE Dividend Charts

COKE - Dividends

COKE Dividend CAGR:1Y: 0.00%2Y: 0.00%5Y: 58.42%10Y: 25.22%

COKE - Dividend Payout Ratio

COKE Dividend Payout Ratio CAGR:1Y: -9.91%2Y: 96.55%5Y: 16.58%10Y: -3.45%

COKE - Dividend to Free Cash Flow Ratio

COKE Dividend to FCF Ratio CAGR:1Y: -13.52%2Y: 108.46%5Y: 51.28%10Y: 6.23%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

COKE Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

COKE - Revenue

COKE Revenue CAGR:1Y: 10.61%2Y: 6.90%5Y: 7.45%10Y: 9.34%

COKE - Earnings Per Share (EPS)

COKE EPS CAGR:1Y: 10.70%2Y: 13.42%5Y: 35.98%10Y: 30.43%

COKE - Net Income

🔓 See the full chart40% off right now · 7-day free trial

COKE Net Income CAGR:1Y: -15.24%2Y: -4.13%5Y: 26.94%10Y: 26.08%

COKE - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

COKE EBITDA CAGR:1Y: 12.91%2Y: 12.50%5Y: 24.55%10Y: 18.35%

COKE - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

COKE Free Cash Flow CAGR:1Y: -11.72%2Y: -9.61%5Y: -2.17%10Y: 14.60%

COKE - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

COKE Free Cash Flow / Share CAGR:1Y: 2.09%2Y: 6.88%5Y: 4.76%10Y: 18.51%

COKE - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

COKE Operating Income CAGR:1Y: -0.27%2Y: 2.33%5Y: 17.56%10Y: 17.36%

COKE - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

COKE Gross Profit CAGR:1Y: 4.84%2Y: 4.22%5Y: 9.48%10Y: 9.31%

COKE - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

COKE Shares Outstanding CAGR:1Y: -11.90%2Y: -13.83%5Y: -3.98%10Y: -1.95%

COKE - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

COKE Share Buybacks CAGR:1Y: -18.71%2Y: 39.03%5Y: 0.00%10Y: 0.00%

COKE - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

COKE Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

COKE - Expenses

🔓 See the full chart40% off right now · 7-day free trial

COKE Expenses CAGR:1Y: 41.54%2Y: 1.14%5Y: 14.34%10Y: 7.00%

COKE - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

COKE - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

COKE - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

COKE - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

COKE - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

COKE - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

COKE - Revenue by Segment

🔓 See the full chart40% off right now · 7-day free trial

COKE Revenue CAGR:1Y: 10.61%2Y: 6.90%5Y: 7.45%10Y: 9.34%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

COKE - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

COKE Actual Revenue CAGR:1Y: 10.61%2Y: 6.90%5Y: 7.45%10Y: 9.34%

COKE - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

COKE Actual EPS CAGR:1Y: 10.70%2Y: 13.42%5Y: 35.98%10Y: 30.43%

COKE - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

COKE Actual Net Income CAGR:1Y: -15.24%2Y: -4.13%5Y: 26.94%10Y: 26.08%

COKE - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

COKE Actual EBITDA CAGR:1Y: 12.91%2Y: 12.50%5Y: 24.55%10Y: 18.35%

Ratios, Profit Margins & Return on Capital:

COKE - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

COKE Net Profit Margin CAGR:1Y: -23.37%2Y: -10.30%5Y: 18.16%10Y: 15.32%

COKE - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

COKE Gross Profit Margin CAGR:1Y: -5.22%2Y: -2.51%5Y: 1.89%10Y: -0.03%

COKE - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

COKE Price to Earnings CAGR:1Y: 57.91%2Y: 18.46%5Y: 1.35%10Y: -0.51%

COKE - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

COKE Price To Sales Ratio CAGR:1Y: 37.24%2Y: 6.23%5Y: 19.78%10Y: 14.74%

COKE - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

COKE Return on Capital Employed CAGR:1Y: 32.11%2Y: 16.56%5Y: 12.43%10Y: 10.98%

COKE - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

COKE Return on Invested Capital CAGR:1Y: 38.08%2Y: 14.27%5Y: 11.87%10Y: 12.66%

COKE Dividends Info:

Annual Dividend: $1

Forward Yield: 0.51%

Ex-Dividend Date: 2026-10-23

Lifetime Dividends / Share: $8.10

COKE Dividend History: Dates, Payments & Yield list

Below is a schedule of all COKE dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
10/23/2026	11/06/2026	$0.250	0.51%	0%	$0.00
07/24/2026	08/07/2026	$0.250	0.54%	0.52%	$192.99
04/24/2026	05/08/2026	$0.250	0.51%	0.57%	$174.31
01/23/2026	02/06/2026	$0.250	0.67%	0.63%	$157.74
10/24/2025	11/07/2025	$0.250	0.78%	0.73%	$137.78
07/25/2025	08/08/2025	$0.250	0.84%	0.88%	$114.11
04/25/2025	05/09/2025	$0.250	0.73%	0.87%	$115.25
01/24/2025	02/07/2025	$0.250	0.77%	0.73%	$137.16
10/25/2024	11/08/2024	$0.250	0.8%	0.82%	$122.46
07/26/2024	08/09/2024	$0.050	0.18%	0.16%	$125.94
04/25/2024	05/10/2024	$0.050	0.24%	0.21%	$95.21
01/25/2024	02/09/2024	$1.650	7.86%	7.63%	$86.50
10/26/2023	11/10/2023	$0.050	0.31%	0.29%	$68.00
07/27/2023	08/11/2023	$0.050	0.31%	0.27%	$74.16
04/27/2023	05/12/2023	$0.050	0.35%	0.32%	$63.20
01/26/2023	02/10/2023	$0.350	2.78%	2.78%	$50.28
10/26/2022	11/10/2022	$0.025	0.21%	0.21%	$47.87
07/28/2022	08/12/2022	$0.025	0.2%	0.2%	$50.33
04/27/2022	05/12/2022	$0.025	0.22%	0.19%	$51.40
01/27/2022	02/11/2022	$0.025	0.18%	0.17%	$57.72
10/21/2021	11/05/2021	$0.025	0.25%	0.23%	$43.38
07/22/2021	08/06/2021	$0.025	0.24%	0.25%	$39.33
04/22/2021	05/07/2021	$0.025	0.32%	0.35%	$28.81
01/21/2021	02/05/2021	$0.025	0.39%	0.37%	$27.37
10/22/2020	11/06/2020	$0.025	0.4%	0.42%	$23.75
07/23/2020	08/07/2020	$0.025	0.44%	0.38%	$26.32
04/22/2020	05/07/2020	$0.025	0.44%	0.43%	$23.05
01/23/2020	02/07/2020	$0.025	0.36%	0.36%	$27.94
10/24/2019	11/08/2019	$0.025	0.36%	0.37%	$27.22
07/25/2019	08/09/2019	$0.025	0.35%	0.3%	$33.38
04/25/2019	05/10/2019	$0.025	0.3%	0.26%	$38.68
01/24/2019	02/08/2019	$0.025	0.47%	0.45%	$22.08
10/25/2018	11/09/2018	$0.025	0.6%	0.52%	$19.24
07/26/2018	08/10/2018	$0.025	0.72%	0.62%	$16.07
04/26/2018	05/11/2018	$0.250	5.92%	7.64%	$13.09
01/25/2018	02/09/2018	$0.250	4.89%	5.49%	$18.23
10/26/2017	11/10/2017	$0.250	4.47%	5.1%	$19.59
07/26/2017	08/11/2017	$0.250	4.13%	4.79%	$20.88
04/26/2017	05/12/2017	$0.025	0.48%	0.5%	$19.99
10/26/2016	11/10/2016	$0.025	0.69%	0.62%	$16.05
07/27/2016	08/12/2016	$0.025	0.71%	0.64%	$15.65
04/27/2016	05/13/2016	$0.025	0.62%	0.67%	$14.87
10/28/2015	11/13/2015	$0.025	0.47%	0.57%	$17.68
07/29/2015	08/14/2015	$0.025	0.65%	0.61%	$16.29
04/29/2015	05/15/2015	$0.025	0.9%	0.89%	$11.25
01/28/2015	02/13/2015	$0.025	0.99%	0.99%	$10.08
10/29/2014	11/14/2014	$0.025	1.15%	1.09%	$9.17
07/30/2014	08/15/2014	$0.025	1.43%	1.35%	$7.43
04/30/2014	05/16/2014	$0.025	1.22%	1.31%	$7.63
01/29/2014	02/14/2014	$0.025	1.46%	1.38%	$7.23
10/30/2013	11/15/2013	$0.025	1.56%	1.54%	$6.50
07/31/2013	08/16/2013	$0.025	1.56%	1.57%	$6.35
05/01/2013	05/17/2013	$0.025	1.67%	1.63%	$6.14
01/30/2013	02/15/2013	$0.025	1.55%	1.56%	$6.41
10/31/2012	11/16/2012	$0.025	1.46%	1.59%	$6.29
08/01/2012	08/17/2012	$0.025	1.52%	1.48%	$6.74
05/02/2012	05/18/2012	$0.025	1.6%	1.65%	$6.05
02/01/2012	02/17/2012	$0.025	1.62%	1.54%	$6.48
11/03/2011	11/18/2011	$0.025	1.74%	1.8%	$5.56
08/03/2011	08/19/2011	$0.025	1.51%	1.72%	$5.81
05/04/2011	05/20/2011	$0.025	1.48%	1.45%	$6.89
02/03/2011	02/18/2011	$0.025	1.86%	1.81%	$5.51
11/04/2010	11/19/2010	$0.025	1.81%	1.72%	$5.80
08/04/2010	08/20/2010	$0.025	1.95%	2%	$5.01
05/05/2010	05/21/2010	$0.025	1.81%	1.94%	$5.16
02/04/2010	02/19/2010	$0.025	2.06%	1.93%	$5.17
11/05/2009	11/20/2009	$0.025	2.25%	2.17%	$4.60
08/05/2009	08/21/2009	$0.025	1.79%	1.8%	$5.56
05/06/2009	05/22/2009	$0.025	2.05%	2.1%	$4.76
02/05/2009	02/20/2009	$0.025	2.2%	2.16%	$4.64
11/05/2008	11/21/2008	$0.025	2.48%	2.58%	$3.88
08/06/2008	08/22/2008	$0.025	2.92%	2.4%	$4.16
05/07/2008	05/23/2008	$0.025	1.76%	1.86%	$5.37
02/06/2008	02/22/2008	$0.025	1.66%	1.78%	$5.62
11/07/2007	11/23/2007	$0.025	1.77%	1.76%	$5.68
08/08/2007	08/24/2007	$0.025	1.9%	1.69%	$5.90
05/09/2007	05/25/2007	$0.025	1.84%	1.84%	$5.43
02/07/2007	02/23/2007	$0.025	1.73%	1.67%	$5.98
11/08/2006	11/24/2006	$0.025	1.6%	1.56%	$6.43
08/09/2006	08/25/2006	$0.025	1.75%	1.76%	$5.68
05/10/2006	05/26/2006	$0.025	2.08%	2.05%	$4.87
02/08/2006	02/24/2006	$0.025	2.14%	2.13%	$4.70
11/08/2005	11/25/2005	$0.025	2.21%	2.16%	$4.64
08/10/2005	08/26/2005	$0.025	2%	2.02%	$4.96
05/11/2005	05/27/2005	$0.025	1.93%	2.05%	$4.88
02/09/2005	02/25/2005	$0.025	1.86%	1.88%	$5.33
11/09/2004	11/26/2004	$0.025	1.91%	1.86%	$5.39
08/11/2004	08/27/2004	$0.025	1.9%	1.78%	$5.61
05/12/2004	05/28/2004	$0.025	1.86%	1.8%	$5.56
02/11/2004	02/27/2004	$0.025	1.99%	1.92%	$5.20
11/12/2003	11/28/2003	$0.025	1.87%	1.87%	$5.36
08/13/2003	08/29/2003	$0.025	1.96%	1.96%	$5.09
05/14/2003	05/30/2003	$0.025	2%	1.99%	$5.02
02/12/2003	02/28/2003	$0.025	1.55%	1.68%	$5.94
11/13/2002	11/29/2002	$0.025	1.78%	1.75%	$5.72
08/14/2002	08/30/2002	$0.025	2.29%	2.07%	$4.84
05/15/2002	05/31/2002	$0.025	2.07%	2.02%	$4.94
02/13/2002	03/01/2002	$0.025	2.22%	2.27%	$4.40
11/14/2001	11/30/2001	$0.025	2.62%	2.7%	$3.71
08/15/2001	08/31/2001	$0.025	2.55%	2.48%	$4.04
05/16/2001	06/01/2001	$0.025	2.46%	2.47%	$4.05
02/14/2001	03/02/2001	$0.025	2.46%	2.38%	$4.20
11/15/2000	12/01/2000	$0.025	3.02%	2.79%	$3.58
08/16/2000	09/01/2000	$0.025	2.38%	2.45%	$4.08
05/17/2000	06/02/2000	$0.025	2%	2.06%	$4.85
02/16/2000	03/03/2000	$0.025	2.03%	1.96%	$5.10
11/17/1999	12/03/1999	$0.025	2.01%	1.95%	$5.13
08/18/1999	09/03/1999	$0.025	1.71%	1.71%	$5.86
05/19/1999	06/04/1999	$0.025	1.84%	1.83%	$5.46
02/17/1999	03/05/1999	$0.025	1.76%	1.78%	$5.61
11/18/1998	12/04/1998	$0.025	0.42%	0.42%	$5.95
08/19/1998	09/04/1998	$0.025	0.39%	0.38%	$6.50
08/23/1995	09/08/1995	$0.025	2.93%	3%	$3.33
05/19/1995	06/08/1995	$0.025	3.13%	3.14%	$3.18
08/22/1994	09/09/1994	$0.025	3.36%	3.45%	$2.90
05/20/1994	06/09/1994	$0.025	4.08%	3.6%	$2.78
08/23/1993	09/10/1993	$0.022	2.93%	2.71%	$3.25
05/21/1993	06/10/1993	$0.022	3.91%	4.13%	$2.13
08/21/1992	09/10/1992	$0.022	4.94%	4.81%	$1.83
05/20/1992	06/10/1992	$0.022	1.16%	1.1%	$2.00
08/20/1991	09/10/1991	$0.022	4.09%	4%	$2.20
05/20/1991	06/10/1991	$0.022	3.78%	3.86%	$2.28
08/20/1990	09/10/1990	$0.022	4.34%	4.29%	$2.05
05/18/1990	06/08/1990	$0.022	3.78%	3.83%	$2.30
08/18/1989	09/08/1989	$0.022	3.06%	3.19%	$2.76

Projected Future Returns & Dividends for COKE

Based on past 10-year performance, here are COKE growth metrics:

Share price CAGR of +29.91%
Dividend CAGR of +25.92%

Using COKE CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	COKE (DRIP)	COKE - No DRIP
Current Price	$194.24	$194.24
Start Shares	51.48	51.48
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	53.85	51.48
Dividends Payment	$2.51	$2.51
Annual Dividends	$540	$516
Yield on cost	5.40%	5.16%
Share Price	$2,658.86	$2,658.86
Total Dividends	$1,848	$1,792
Final Value	$143,171	$138,677

Estimated Future Value + Dividends - COKE

NOTE: Above numbers are our estimate based on COKE's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

Company Info

Coca-Cola Consolidated, Inc. (COKE) had its IPO on 1990-06-23, and is traded on NASDAQ stock exchange.

Coca-Cola Consolidated, Inc. and its affiliates are dedicated to the production, marketing, and distribution of non-alcoholic beverages, predominantly products of The Coca-Cola Company, across the United States. Its extensive product range includes sparkling refreshments like carbonated soft drinks, as well as still beverages such as energy drinks, bottled water, ready-to-drink coffee and tea, enhanced waters, fruit juices, and sports drinks. The company also supplies its offerings to other Coca-Cola bottlers and provides post-mix syrups, which fountain retailers blend with water to create finished beverages for customers. Additionally, it distributes products for other significant beverage brands, notably Dr Pepper and Monster Energy. Coca-Cola Consolidated delivers its items directly to various retail environments, including supermarkets, large department stores, warehouse clubs, convenience stores, and pharmacies, in addition to serving restaurants, educational facilities, amusement parks, recreational venues, and vending machine networks. Originally named Coca-Cola Bottling Co. Consolidated, the company rebranded to Coca-Cola Consolidated, Inc. in January 2019. Established in 1980, its corporate headquarters are situated in Charlotte, North Carolina.

COKE website: https://www.cokeconsolidated.com

Get Full Access to All Reports with DRIPCalc PRO

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

Loading signals…

DCF Model — COKE

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $194.24

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →

× Free Portfolio Tracker

Own COKE? See every dividend it's paid you

Add your COKE shares to a free account and every payment you've received is listed — dated, in dollars — with reinvested shares counted and monthly totals. Room for 4 more stocks.

✓Every COKE dividend you've received, dated, with the amount
✓Reinvested (DRIP) shares counted for you
✓Monthly totals across up to 5 stocks

See my COKE payments →

Free plan · up to 5 holdings