EN DE

Vita Coco Company Inc (COCO) Fair Value & Analysis

Consumer Defensive · US · Market cap $4.2B · ISIN US92846Q1076

What is Vita Coco Company Inc really worth?

VC Vita Coco Company Inc logo Vita Coco Company Inc COCO · US
Price$55.08
Fair Value$22.28
Upside−59.6%
Quality62/100

A solid business, but trading 147% above our fair value of $22.28.

Watch Vita Coco Company Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Solidly profitable · 12.6% net margin
Low debt · generates free cash flow
Wide moat 74/100

Risks

!Mixed Growth (revenue 5y +14.4 %/yr)
!Mixed vs. peers (7/14)
!Weak on dividend: 3 out of 100
Evidence: High Range $14.47 – $32.56

Fair value as of: Aug 19, 2026

From 26 valuation models · updated 17 days ago

Share price −14.4% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($32.56). The favourable scenario is already priced in.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($14.47 to $32.56) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

$84.02 $7.56 Fair Value $22.28 Oct 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 19, 2026.

How to read this chart

58‑month range $7.56 – $84.02 · fair‑value band $14.47 – $32.56 · the $55.08 price screens above the $22.28 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Vita Coco Company Inc (COCO) currently trades at $55.08, while our model-based Fair Value estimate is $22.28, implying the stock looks roughly 147.2% overvalued today. The Quality Score stands at 62/100 (solid quality), in the Consumer Defensive sector. Bull case: the Growth Earnings group reads highest at a median of $26.16 per share, and 0 of the 26 models we run sit above the $55.08 price. Bear case: the Asset-Based group reads lowest at $3.89, and 26 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Vita Coco Company Inc generated revenue of $659M at a net margin of 12.6%. Revenue grew 37.3% year over year. It earns a return on equity of 26.3%. The balance sheet holds a net cash position of $184M. Fundamentals as of Aug 19, 2026

Our scenario range runs from $14.47 (bear case) to $32.56 (bull case); at $55.08, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 31% below its 52-week high and 73% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −23% fair-value upside, at −60%, COCO screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $0.9376 per share, which is 4.2 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $12.26 $20.05 $33.79 78
Growth DCF $12.09 $18.88 $30.26 77
Owner Earnings $17.96 $30.77 $53.40 74
All 26 models by family
DCF Models
FCF DCF $12.26 $20.05 $33.79 78
Owner Earnings $17.96 $30.77 $53.40 74
5Y Revenue Exit $13.89 $23.20 $36.31 71
5Y EBITDA Exit $15.34 $26.30 $40.57 74
5Y P/E Exit $18.74 $33.60 $51.34 69
10Y Revenue Exit $12.87 $21.53 $35.74 65
10Y EBITDA Exit $14.21 $23.81 $39.36 66
10Y P/E Exit $16.45 $29.15 $48.52 62
Earnings-Based
Graham-Dodd $8.49 $44.88 $62.14 63
Lynch FV $12.35 $17.64 $22.94 61
PEG = 1.0 $12.35 $17.64 $22.94 57
EPV $13.16 $14.69 $16.02 74
Dividend Discount
Gordon GGM $0.9700 $1.93 $2.92 67
DDM Multi-Stage $0.9700 $1.67 $2.03 67
Multiples
P/E Multiple $19.67 $26.22 $32.78 63
P/S Multiple $12.81 $17.08 $21.35 58
P/B Multiple $15.92 $21.23 $26.54 55
EV/EBIT $21.90 $28.05 $34.21 66
EV/EBITDA $17.74 $22.51 $27.27 67
EV/Revenue $14.66 $19.46 $24.27 54
Asset-Based
NCAV (Graham) $2.90 $3.89 $5.81 54
Growth DCF
Growth DCF $12.09 $18.88 $30.26 77
Rev-Margin DCF $13.89 $22.82 $34.86 71
Economic Profit
Residual Income $8.14 $11.48 $62.53 64
ROIC Compounder $14.26 $17.33 $20.94 72
Growth Earnings
Growth-Adj P/E $18.31 $26.16 $34.01 67

Widest divergence: Growth Earnings ($26.16) versus Dividend Discount ($1.67). Highest evidence: FCF DCF (78).

Notify me when COCO reaches fair value

Put COCO on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 39.9
P/S ratio 4.67 P/E × margin
EPS (TTM) $1.38 price ÷ EPS = P/E 39.9
Dividend yield 0.1% payout 5.8%
Net margin 11.7% FY2025
Return on equity 26.3% TTM
More key figures
Profitability
Return on assets (EBIT) 14.4% avg 5y
Operating margin 18.7% TTM
Growth
Revenue (TTM) $659M TTM
Revenue growth (YoY) +37.3% 3y avg +12.5%
EPS growth (YoY) +61.3%
Balance sheet & cash flow
Free cash flow $39.0M FY2025
Net cash $184M FY2025

Figures from reported company fundamentals · as of Aug 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 64 · Market factors (momentum, volatility) 55

Profitability 81
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 41
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 47
Calm price path (market factor)
Momentum 54
Price trend over the last 3–12 months (market factor)
52W Momentum 66
Distance to the 52-week high (market factor)
Net Issuance 65
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

The Vita Coco Company, Inc. develops, manufactures, markets, and distributes coconut water products under the Vita Coco brand name in the United States, Canada, Europe, the Middle East, Africa, and the Asia Pacific.

Full company description

The Vita Coco Company, Inc. develops, manufactures, markets, and distributes coconut water products under the Vita Coco brand name in the United States, Canada, Europe, the Middle East, Africa, and the Asia Pacific. It offers coconut water, oil, and juice products; Vita Coco Treats, a plant-based dairy alternative; Vita Coco Pressed, Vita Coco Coconut Juice, and Farmers Organic; Vita Coco Coconut MLK; and PWR LIFT, a protein-infused fitness drink. The company also supplies private label products to retailers. It distributes its products through club, food, drug, mass, convenience, e-commerce, and foodservice channels. 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 incorporated in 2004 and is headquartered in New York, New York.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Vita Coco Company Inc reported revenue of $610M in FY2025 versus $380M in FY2021, a compound +12.6%/yr. Reported net income was $71.3M in FY2025, compounding +39.2%/yr from FY2021.

Growth Quality 86/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$610M
Latest YoY
+18.2%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.5%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+14.4%
Avg. revenue growth/yr (6Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+13.6%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+28.4% (28.3 + 0.1)
Revenue +12.6%/yr
FY21 $380M
FY22 $428M
FY23 $494M
FY24 $516M
FY25 $610M
Net income +39.2%/yr
FY21 $19.0M
FY22 $7.8M
FY23 $46.6M
FY24 $56.0M
FY25 $71.3M

COCO screens 147% overvalued. Compare with The Coca-Cola Company →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Vita Coco Company Inc Fair Value". https://www.fairvalue-calculator.com/stock/COCO

Peer Group

Beverages - Non-Alcoholic · 87 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 62 · Above median
Fair Value upside −60% · Bottom 25%
Return on equity (TTM) 26% · Top 25%
Return on assets 14% · Top 25%
Net margin (TTM) 13% · Above median
Operating margin (TTM) 19% · Top 25%
Revenue growth 37% · Top 25%
Dividend yield (TTM) 0.1% · Bottom 25%

Valuation Multiples vs Beverages - Non-Alcoholic median · lower = cheaper

P/E (TTM) 39.9× · Pricier than 75% of peers
P/B 12.62× · Pricier than 75% of peers
P/S (TTM) 6.35× · Pricier than 75% of peers
P/FCF 107.2× · Pricier than 75% of peers
EV/EBITDA 40.6× · Pricier than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 19
FUTURE100 · sector 43
PAST100 · sector 51
HEALTH100 · sector 97
DIVIDEND3 · sector 54

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Alcohol

Similar stocks

10 more Beverages - Non-Alcoholic stocks, each showing price versus our Fair Value estimate (as of Aug 19, 2026).

Stock Price Fair Value vs Fair Value
The Coca-Cola Company KO $89.06 $36.57 −59%
PepsiCo, Inc PEP $139.72 $106.91 −23%
Monster Beverage Corporation MNST $46.70 $35.82 −23%
Nongfu Spring Co 9633 HK$42.54 HK$30.90 −27%
Coca-Cola Europacific Partners PLC CCEP €92.10 €70.86 −23%
Keurig Dr Pepper Inc KDP $32.18 $30.99 −4%
Coca-Cola FEMSA, S.A. KOF $112.58 $108.50 −4%
Coca-Cola HBC AG EEE €53.10 €46.77 −12%
Varun Beverages Limited VBL ₹431.00 ₹187.49 −56%
Eastroc Beverage (Group) Co 605499 ¥123.07 ¥107.57 −13%

Compare Vita Coco Company Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Vita Coco Company Inc (COCO) overvalued or undervalued?
As of Aug 19, 2026, our model estimates a fair value of $22.28 versus a price of $55.08, about −60% upside (overvalued).
What is the fair value of COCO?
Our model-based fair value for Vita Coco Company Inc is $22.28 (as of Aug 19, 2026), built from audited fundamentals. The current price: $55.08.
What is the quality score of COCO?
Vita Coco Company Inc has a Quality Score of 62/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Vita Coco Company Inc (COCO)?
Vita Coco Company Inc reported trailing-twelve-month revenue of about $659M (latest available figure, as of Aug 19, 2026).
What is the net profit margin of COCO?
The net profit margin of Vita Coco Company Inc is about 12.6%, meaning it keeps roughly 12.6% of revenue as net income. Based on the latest reported figures.
Does Vita Coco Company Inc pay a dividend?
Vita Coco Company Inc currently shows a dividend yield of about 0.15% relative to its recent price (as of Aug 19, 2026).
Free · no account needed

Watch Vita Coco Company Inc in the live analysis

One click puts Vita Coco Company Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.