Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Food, Beverage & Tobacco
/
Coca-Cola
KO
Coca-Cola
KO is still a good base investment
TO
Tokyo
Invested
Community Contributor
Published
12 Jul 24
Updated
13 Aug 24
6
Set Fair Value
2
votes
4
Share
Tokyo
's Fair Value
US$62.00
13.1% overvalued
intrinsic discount
13 Aug
US$70.13
Loading
1Y
0.5%
7D
0.3%
Author's Valuation
US$62.0
13.1% overvalued
intrinsic discount
Tokyo's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Tokyo
's
Fair Value
US$62.0
13.1% overvalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
0
60b
2013
2016
2019
2022
2024
2025
2028
2029
Revenue US$60.1b
Earnings US$14.1b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
5.14%
Beverage revenue growth rate
0.12%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.78%
Calculation
US$14.07b
Earnings '29
x
25.21x
PE Ratio '29
=
US$354.57b
Market Cap '29
US$354.57b
Market Cap '29
/
4.24b
No. shares '29
=
US$83.66
Share Price '29
US$83.66
Share Price '29
Discounted to 2024 @ 6.06% p.a.
=
US$62.34
Fair Value '24
