The Keurig Green Mountain-Coca-Cola Partnership Has Been Blown Way Out of Proportion

Green Mountain surged on news of its partnership with Coca-Cola. Find out how SodaStream can inform investors' analysis of the deal.

Mar 19, 2014 at 11:30AM

News of the partnership between Coca-Cola (NYSE:KO) and Keurig Green Mountain (NASDAQ:GMCR) sent the latter's stock price soaring. Within a week of the announcement, Green Mountain's stock price was 50% higher than it was before the news become public – a stunning $6 billion surge in its market valuation.

The company's stock has retreated somewhat since the announcement, but still remains at a much higher level than its pre-partnership valuation. Although Coca-Cola's commitment is undoubtedly beneficial for Green Mountain, one has to wonder if a not-yet-launched at-home carbonation system is really worth the billions that the market is attributing to it.

Exciting prospects
First, the good news. SodaStream (NASDAQ:SODA) estimates that the U.S. at-home soda market could potentially be worth $40 billion – that's if it reaches 100 million U.S. households. However, even if the market only realizes a quarter of that potential, it will grow as large as the at-home coffee market is today. That represents an enormous opportunity for Green Mountain as it launches its new at-home carbonation system.

Moreover, SodaStream's U.S. household penetration is at 1% just a few years after its entry into the market. It hopes to eventually achieve 10% household penetration. If the at-home carbonation market reaches its full potential – 100 million out of 115 million U.S. households and $40 billion in revenue – and if Green Mountain captures a 20% share of that market, the opportunity will give it $8 billion in additional revenue.

Moreover, if Green Mountain achieves a 50% gross margin (similar to that of SodaStream) and pays its beverage partners a 25% revenue royalty, then at-home carbonation will generate $3 billion in annual earnings for Green Mountain – or $17.83 earnings per share. That's more than four times the company's current earnings per share.

This sounds like an amazing opportunity for Green Mountain. So what is there to gripe about?

Still in its infancy
Green Mountain's stock now trades for $4.9 billion more than it did before the announcement, after adjusting for the $1.25 billion in cash from Coca-Cola's equity purchase.

Even though the potential annual earnings are a massive $3 billion, the opportunity may not be worth $4.9 billion. It will take many years to reach the $3 billion in earnings – if it ever comes at all. To figure out what it might be worth, I put together a few assumptions. The first assumption is that Keurig Cold matches SodaStream's current household penetration rate in its first year on the market – and continues to penetrate an additional 1% of households each year through 2024.

Gmcr Household Penetration

Author projects 1% household penetration in 2015, increasing by 1 percentage point each year through 2024

The second assumption is that Keurig Cold's revenue per household matches that of SodaStream in the first year, but increases at a rate of 10% per year thereafter. In 2012, SodaStream served 6 million active customers and generated $436 million in sales. That's close to $73 in revenue per household. Let's assume Keurig Cold can start by generated $75 in revenue per household and then increase that rate by 10% each year.

At 1% household penetration, Keurig Cold would be in about 115,000 U.S. households. At $75 in revenue per household, it would generate $86 million in revenue. After deducting a 25% royalty to beverage suppliers (Coca-Cola and other brands) and assuming a 50% gross margin, the gross profit in year one would be $32 million. That's only $0.19 per share. If all of the assumptions hold – add one percentage point market penetration per year, 10% increase in revenue per household, 25% brand royalties, and 50% gross margin – Keurig Cold will earn $4.43 per share in 2024.

Keurig Cold Revenue Projections

Author's projections

Keurig Cold Eps

Author's projections. Assumes 168.3 million shares outstanding.

After adjusting for Coca-Cola's $1.25 billion investment, Green Mountain's stock price was $80.27 before the deal was announced. The company's stock now trades near $108 per share – roughly $28 per share higher as a result of the Coca-Cola partnership. If all goes according to plan, Keurig Cold will generate $1.86 earnings per share in 2020 and $4.53 earnings per share in 2024. That means the market is pricing the opportunity at 15 times potential 2020 earnings and 6 times potential earnings 10 years from today.

You can quibble with my projections – although bullish, there is room for even more optimism – and you can argue that the stock was undervalued before the announcement. Still, the point remains the same: the market is forcing investors to pay for future growth that will take many years to materialize, if it ever materializes at all.

Some investors make a living off of that kind of investing, but few can do it profitably over the long run. For now, it appears that Green Mountain's stock price has gotten ahead of the business. Investors beware.

Growth stocks you can count on
They said it couldn't be done. But David Gardner has proved them wrong time, and time, and time again with stock returns like 926%, 2,239%, and 4,371%. In fact, just recently one of his favorite stocks became a 100-bagger. And he's ready to do it again. You can uncover his scientific approach to crushing the market and his carefully chosen six picks for ultimate growth instantly, because he's making this premium report free for you today. Click here now for access.

Ted Cooper owns shares of Coca-Cola. The Motley Fool recommends Coca-Cola, Green Mountain Coffee Roasters, and SodaStream. The Motley Fool owns shares of Coca-Cola and SodaStream and has the following options: long January 2016 $37 calls on Coca-Cola and short January 2016 $37 puts on Coca-Cola. Try any of our Foolish newsletter services free for 30 days. We Fools may not all hold the same opinions, but we all believe that considering a diverse range of insights makes us better investors. The Motley Fool has a disclosure policy.

1 Key Step to Get Rich

Our mission at The Motley Fool is to help the world invest better. Whether that’s helping people overcome their fear of stocks all the way to offering clear and successful guidance on complicated-sounding options trades, we can help.

Feb 1, 2016 at 4:54PM

To be perfectly clear, this is not a get-rich action that my Foolish colleagues and I came up with. But we wouldn't argue with the approach.

A 2015 Business Insider article titled, "11 websites to bookmark if you want to get rich" rated The Motley Fool as the #1 place online to get smarter about investing.

"The Motley Fool aims to build a strong investment community, which it does by providing a variety of resources: the website, books, a newspaper column, a radio [show], and [newsletters]," wrote (the clearly insightful and talented) money reporter Kathleen Elkins. "This site has something for every type of investor, from basic lessons for beginners to investing commentary on mutual funds, stock sectors, and value for the more advanced."

Our mission at The Motley Fool is to help the world invest better, so it's nice to receive that kind of recognition. It lets us know we're doing our job.

Whether that's helping the entirely uninitiated overcome their fear of stocks all the way to offering clear and successful guidance on complicated-sounding options trades, we want to provide our readers with a boost to the next step on their journey to financial independence.

Articles and beyond

As Business Insider wrote, there are a number of resources available from the Fool for investors of all levels and styles.

In addition to the dozens of free articles we publish every day on our website, I want to highlight two must-see spots in your tour of

For the beginning investor

Investing can seem like a Big Deal to those who have yet to buy their first stock. Many investment professionals try to infuse the conversation with jargon in order to deter individual investors from tackling it on their own (and to justify their often sky-high fees).

But the individual investor can beat the market. The real secret to investing is that it doesn't take tons of money, endless hours, or super-secret formulas that only experts possess.

That's why we created a best-selling guide that walks investors-to-be through everything they need to know to get started. And because we're so dedicated to our mission, we've made that available for free.

If you're just starting out (or want to help out someone who is), go to, drop in your email address, and you'll be able to instantly access the quick-read guide ... for free.

For the listener

Whether it's on the stationary exercise bike or during my daily commute, I spend a lot of time going nowhere. But I've found a way to make that time benefit me.

The Motley Fool offers five podcasts that I refer to as "binge-worthy financial information."

Motley Fool Money features a team of our analysts discussing the week's top business and investing stories, interviews, and an inside look at the stocks on our radar. It's also featured on several dozen radio stations across the country.

The hosts of Motley Fool Answers challenge the conventional wisdom on life's biggest financial issues to reveal what you really need to know to make smart money moves.

David Gardner, co-founder of The Motley Fool, is among the most respected and trusted sources on investing. And he's the host of Rule Breaker Investing, in which he shares his insights into today's most innovative and disruptive companies ... and how to profit from them.

Market Foolery is our daily look at stocks in the news, as well as the top business and investing stories.

And Industry Focus offers a deeper dive into a specific industry and the stories making headlines. Healthcare, technology, energy, consumer goods, and other industries take turns in the spotlight.

They're all informative, entertaining, and eminently listenable ... and I don't say that simply because the hosts all sit within a Nerf-gun shot of my desk. Rule Breaker Investing and Answers contain timeless advice, so you might want to go back to the beginning with those. The other three take their cues from the market, so you'll want to listen to the most recent first. All are available at

But wait, there's more

The book and the podcasts – both free ... both awesome – also come with an ongoing benefit. If you download the book, or if you enter your email address in the magical box at the podcasts page, you'll get ongoing market coverage sent straight to your inbox.

Investor Insights is valuable and enjoyable coverage of everything from macroeconomic events to investing strategies to our analyst's travels around the world to find the next big thing. Also free.

Get the book. Listen to a podcast. Sign up for Investor Insights. I'm not saying that any of those things will make you rich ... but Business Insider seems to think so.

Compare Brokers