ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
The Coca-Cola Company (KO)
2
3
Discounted Cash Flow Valuation
4
5
6
Sheet
Description
7
Segment assumptions
Segment growth rates, used to find weighted total
8
Financials
Revenue, EBIT, FCF projections
9
NWC
Net Working Capital calculations
10
WACC
WACC Calculation
11
DCF
DCF Build with sensitivity analysis
12
13
All assumptions used are explained in detail, in accompanying research note
14
15
Colour Coding:
16
Blue text
Hardcoded inputs
17
Black textFormulas
18
Green text
Cross-sheet links
19
20
All values in $mm unless stated otherwise
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100