Beverages
The Vita Coco Company, Inc. develops, markets, and distributes coconut water products under the Vita Coco brand name in the United States, Canada, Europe, the Middle East, and the Asia Pacific. The company offers coconut oil and coconut milk; Hydration Drink Mix, a powdered form of flavored coconut water; sparkling water; Runa, a plant-based energy drink; purified water under the Ever & Ever brand name; and PWR LIFT, a protein-infused fitness drink. It distributes its products through club, food, drug, mass, convenience, e-commerce, and foodservice channels. In addition, the company supplies coconut water and coconut oil categories to retailers. The company was formerly known as All Market Inc. and changed its name to The Vita Coco Company, Inc. in September 2021.The Vita Coco Company, Inc. was founded in 2004 and is headquartered in New York, New York.
Discounted Cash Flow Valuation of Vita Coco Company, Inc.
Growth
%
%
Discount
%
%
Multiple
g\r | +10% | +11% | +12% | +13% | +14% |
---|---|---|---|---|---|
0% | 10 | 9 | 8 | 8 | 7 |
+1% | 11 | 10 | 9 | 8 | 8 |
+2% | 13 | 11 | 10 | 9 | 8 |
+3% | 14 | 13 | 11 | 10 | 9 |
+4% | 17 | 14 | 12 | 11 | 10 |
Years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | TV |
---|---|---|---|---|---|---|---|---|---|---|---|---|
FCF | $97.18M | $126.3M | $160.7M | $200M | $243.4M | $289.3M | $335.9M | $380.7M | $420.9M | $453.7M | $476.3M | $4.763B |
DCF | $109.9M | $121.5M | $131.5M | $139.1M | $143.8M | $145.2M | $143.1M | $137.6M | $129M | $117.7M | $1.177B | |
Value | $2.496B |
In the chart Earnings are multiplied by this value.
High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.
Years | 12-2019 | 12-2020 | 12-2021 | 12-2022 | 12-2023 | TTM |
---|---|---|---|---|---|---|
Net Margin | 3.3% | 11% | 5% | 1.8% | 9.4% | 11% |
ROA | - | 25% | 12% | 5.5% | 20% | 24% |
ROE | 13% | 32% | 15% | 5.5% | 23% | 26% |
The average Net Margin over the past 5 years is +9.45%.
The trend of Net Margin over the past 5 years is -.
The average ROA over the past 5 years is +20.27%.
The trend of ROA over the past 5 years is -.
The average ROE over the past 5 years is +23.03%.
The trend of ROE over the past 5 years is -.
Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.
Years | 12-2019 | 12-2020 | 12-2021 | 12-2022 | 12-2023 | TTM | ||||
---|---|---|---|---|---|---|---|---|---|---|
Debt FCF | - | 0.00 | -0.00 | -0.00 | 0.00 | 0.00 | ||||
Debt Equity | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||
MIN | ||||||||||
Graham Stability | - | - | - | 38% | 100% | 38% |
The Debt/FCF trailing twelve month is 0.00.
The trend of Debt/FCF over the past 5 years is -.
Graham’s Stability measure stands at 0.38.
Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.
Years | 12-2020 | 12-2022 | Trend |
---|---|---|---|
Revenue | 17% | 15% | 0.85% |
Net Income | 13% | 500% | 73% |
Stockholders Equity | 26% | 43% | 0.87% |
FCF | 48% | - | 0% |
The Revenue CAGR over the past 5 years is -.
The trend of Revenue growth rate over the past 5 years is +0.85%.
The Earnings CAGR over the past 5 years is -.
The trend of Earnings growth rate over the past 5 years is +73.27%.
The Equity CAGR over the past 5 years is -.
The trend of Equity growth rate over the past 5 years is +0.87%.
The FCF CAGR over the past 5 years is -.
The trend of FCF growth rate over the past 5 years is 0%.