Intrinsic value of Cott - COT

Previous Close

$14.52

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$14.52

 
Intrinsic value premium content
 
Up/down potential premium content
 
Rating premium content
 
Value-price divergence* premium content

Premium access subscription - $499/yr

please register and log in before paying

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of COT stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 2.0

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  9.92
  9.90
  9.41
  8.97
  8.57
  8.21
  7.89
  7.60
  7.34
  7.11
  6.90
  6.71
  6.54
  6.38
  6.25
  6.12
  6.01
  5.91
  5.82
  5.74
  5.66
  5.60
  5.54
  5.48
  5.43
  5.39
  5.35
  5.32
  5.28
  5.26
  5.23
Revenue, $m
  3,236
  3,556
  3,891
  4,240
  4,603
  4,982
  5,375
  5,784
  6,208
  6,650
  7,108
  7,585
  8,081
  8,597
  9,134
  9,693
  10,275
  10,883
  11,516
  12,176
  12,865
  13,585
  14,337
  15,124
  15,945
  16,805
  17,704
  18,646
  19,631
  20,663
  21,744
Variable operating expenses, $m
 
  3,424
  3,735
  4,059
  4,397
  4,749
  5,114
  5,494
  5,889
  6,300
  6,726
  7,052
  7,513
  7,993
  8,492
  9,012
  9,553
  10,117
  10,706
  11,320
  11,961
  12,630
  13,329
  14,060
  14,824
  15,623
  16,460
  17,335
  18,251
  19,210
  20,215
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  3,154
  3,424
  3,735
  4,059
  4,397
  4,749
  5,114
  5,494
  5,889
  6,300
  6,726
  7,052
  7,513
  7,993
  8,492
  9,012
  9,553
  10,117
  10,706
  11,320
  11,961
  12,630
  13,329
  14,060
  14,824
  15,623
  16,460
  17,335
  18,251
  19,210
  20,215
Operating income, $m
  82
  133
  156
  181
  206
  233
  260
  289
  319
  350
  382
  533
  568
  604
  642
  682
  722
  765
  810
  856
  905
  955
  1,008
  1,063
  1,121
  1,182
  1,245
  1,311
  1,380
  1,453
  1,529
EBITDA, $m
  321
  395
  432
  471
  511
  553
  596
  642
  689
  738
  789
  842
  897
  954
  1,014
  1,076
  1,140
  1,208
  1,278
  1,351
  1,428
  1,508
  1,591
  1,678
  1,769
  1,865
  1,965
  2,069
  2,178
  2,293
  2,413
Interest expense (income), $m
  125
  73
  83
  94
  105
  117
  129
  141
  154
  168
  182
  197
  212
  228
  244
  261
  279
  298
  317
  337
  358
  381
  403
  428
  453
  479
  506
  535
  565
  597
  630
Earnings before tax, $m
  -46
  60
  73
  87
  101
  116
  132
  148
  165
  182
  200
  337
  356
  377
  398
  420
  443
  467
  493
  519
  546
  575
  605
  636
  668
  703
  738
  776
  815
  856
  899
Tax expense, $m
  26
  16
  20
  23
  27
  31
  36
  40
  44
  49
  54
  91
  96
  102
  107
  113
  120
  126
  133
  140
  147
  155
  163
  172
  180
  190
  199
  209
  220
  231
  243
Net income, $m
  -78
  44
  53
  63
  74
  85
  96
  108
  120
  133
  146
  246
  260
  275
  291
  307
  324
  341
  360
  379
  399
  420
  441
  464
  488
  513
  539
  566
  595
  625
  656

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  118
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  3,940
  4,199
  4,594
  5,006
  5,435
  5,881
  6,346
  6,828
  7,330
  7,851
  8,392
  8,955
  9,541
  10,150
  10,784
  11,444
  12,132
  12,848
  13,596
  14,376
  15,189
  16,039
  16,927
  17,855
  18,826
  19,841
  20,902
  22,014
  23,177
  24,395
  25,672
Adjusted assets (=assets-cash), $m
  3,822
  4,199
  4,594
  5,006
  5,435
  5,881
  6,346
  6,828
  7,330
  7,851
  8,392
  8,955
  9,541
  10,150
  10,784
  11,444
  12,132
  12,848
  13,596
  14,376
  15,189
  16,039
  16,927
  17,855
  18,826
  19,841
  20,902
  22,014
  23,177
  24,395
  25,672
Revenue / Adjusted assets
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
  0.847
Average production assets, $m
  1,662
  1,316
  1,440
  1,569
  1,703
  1,843
  1,989
  2,140
  2,297
  2,460
  2,630
  2,807
  2,990
  3,181
  3,380
  3,586
  3,802
  4,027
  4,261
  4,505
  4,760
  5,027
  5,305
  5,596
  5,900
  6,218
  6,551
  6,899
  7,263
  7,645
  8,045
Working capital, $m
  43
  153
  167
  182
  198
  214
  231
  249
  267
  286
  306
  326
  347
  370
  393
  417
  442
  468
  495
  524
  553
  584
  617
  650
  686
  723
  761
  802
  844
  889
  935
Total debt, $m
  2,201
  2,376
  2,681
  3,000
  3,331
  3,676
  4,035
  4,408
  4,796
  5,199
  5,617
  6,053
  6,505
  6,976
  7,466
  7,976
  8,508
  9,062
  9,640
  10,242
  10,871
  11,528
  12,215
  12,932
  13,682
  14,467
  15,288
  16,147
  17,046
  17,988
  18,974
Total liabilities, $m
  3,071
  3,246
  3,551
  3,870
  4,201
  4,546
  4,905
  5,278
  5,666
  6,069
  6,487
  6,923
  7,375
  7,846
  8,336
  8,846
  9,378
  9,932
  10,510
  11,112
  11,741
  12,398
  13,085
  13,802
  14,552
  15,337
  16,158
  17,017
  17,916
  18,858
  19,844
Total equity, $m
  869
  953
  1,043
  1,136
  1,234
  1,335
  1,440
  1,550
  1,664
  1,782
  1,905
  2,033
  2,166
  2,304
  2,448
  2,598
  2,754
  2,917
  3,086
  3,263
  3,448
  3,641
  3,843
  4,053
  4,273
  4,504
  4,745
  4,997
  5,261
  5,538
  5,827
Total liabilities and equity, $m
  3,940
  4,199
  4,594
  5,006
  5,435
  5,881
  6,345
  6,828
  7,330
  7,851
  8,392
  8,956
  9,541
  10,150
  10,784
  11,444
  12,132
  12,849
  13,596
  14,375
  15,189
  16,039
  16,928
  17,855
  18,825
  19,841
  20,903
  22,014
  23,177
  24,396
  25,671
Debt-to-equity ratio
  2.533
  2.490
  2.570
  2.640
  2.700
  2.750
  2.800
  2.840
  2.880
  2.920
  2.950
  2.980
  3.000
  3.030
  3.050
  3.070
  3.090
  3.110
  3.120
  3.140
  3.150
  3.170
  3.180
  3.190
  3.200
  3.210
  3.220
  3.230
  3.240
  3.250
  3.260
Adjusted equity ratio
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227
  0.227

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -78
  44
  53
  63
  74
  85
  96
  108
  120
  133
  146
  246
  260
  275
  291
  307
  324
  341
  360
  379
  399
  420
  441
  464
  488
  513
  539
  566
  595
  625
  656
Depreciation, amort., depletion, $m
  239
  262
  276
  290
  305
  320
  336
  353
  370
  388
  407
  308
  329
  350
  371
  394
  418
  442
  468
  495
  523
  552
  583
  615
  648
  683
  720
  758
  798
  840
  884
Funds from operations, $m
  317
  306
  329
  353
  379
  405
  432
  461
  490
  521
  553
  554
  589
  625
  662
  701
  741
  784
  828
  874
  922
  972
  1,024
  1,079
  1,136
  1,196
  1,259
  1,325
  1,393
  1,465
  1,541
Change in working capital, $m
  47
  14
  14
  15
  16
  16
  17
  18
  18
  19
  20
  21
  21
  22
  23
  24
  25
  26
  27
  28
  30
  31
  32
  34
  35
  37
  39
  40
  42
  44
  46
Cash from operations, $m
  270
  35
  315
  338
  363
  389
  415
  443
  472
  502
  533
  534
  567
  602
  639
  677
  716
  758
  801
  845
  892
  941
  992
  1,045
  1,101
  1,159
  1,220
  1,284
  1,351
  1,421
  1,494
Maintenance CAPEX, $m
  0
  -132
  -145
  -158
  -172
  -187
  -203
  -219
  -235
  -252
  -270
  -289
  -308
  -329
  -350
  -371
  -394
  -418
  -442
  -468
  -495
  -523
  -552
  -583
  -615
  -648
  -683
  -720
  -758
  -798
  -840
New CAPEX, $m
  -148
  -119
  -124
  -129
  -134
  -140
  -145
  -151
  -157
  -163
  -170
  -176
  -183
  -191
  -199
  -207
  -216
  -225
  -234
  -244
  -255
  -266
  -278
  -291
  -304
  -318
  -333
  -348
  -365
  -382
  -400
Cash from investing activities, $m
  -1,097
  -251
  -269
  -287
  -306
  -327
  -348
  -370
  -392
  -415
  -440
  -465
  -491
  -520
  -549
  -578
  -610
  -643
  -676
  -712
  -750
  -789
  -830
  -874
  -919
  -966
  -1,016
  -1,068
  -1,123
  -1,180
  -1,240
Free cash flow, $m
  -827
  -216
  46
  51
  56
  61
  67
  73
  80
  86
  93
  68
  75
  83
  91
  99
  107
  115
  124
  133
  142
  151
  161
  171
  182
  193
  204
  216
  228
  241
  254
Issuance/(repayment) of debt, $m
  578
  293
  305
  318
  332
  345
  359
  373
  388
  403
  419
  435
  453
  471
  490
  510
  532
  554
  578
  603
  629
  657
  686
  717
  750
  784
  821
  859
  899
  942
  986
Issuance/(repurchase) of shares, $m
  361
  7
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  907
  300
  305
  318
  332
  345
  359
  373
  388
  403
  419
  435
  453
  471
  490
  510
  532
  554
  578
  603
  629
  657
  686
  717
  750
  784
  821
  859
  899
  942
  986
Total cash flow (excl. dividends), $m
  72
  77
  352
  369
  388
  407
  426
  446
  467
  489
  512
  503
  528
  554
  581
  609
  638
  669
  702
  736
  771
  808
  848
  889
  932
  977
  1,025
  1,075
  1,127
  1,183
  1,240
Retained Cash Flow (-), $m
  -230
  -84
  -90
  -94
  -97
  -101
  -105
  -110
  -114
  -118
  -123
  -128
  -133
  -138
  -144
  -150
  -156
  -163
  -170
  -177
  -185
  -193
  -202
  -211
  -220
  -230
  -241
  -252
  -264
  -277
  -290
Prev. year cash balance distribution, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  0
  262
  276
  290
  305
  321
  337
  353
  371
  389
  376
  395
  416
  437
  459
  482
  506
  532
  559
  586
  616
  646
  678
  712
  747
  784
  823
  863
  906
  951
Discount rate, %
 
  10.60
  11.13
  11.69
  12.27
  12.88
  13.53
  14.21
  14.92
  15.66
  16.44
  17.27
  18.13
  19.04
  19.99
  20.99
  22.04
  23.14
  24.30
  25.51
  26.79
  28.12
  29.53
  31.01
  32.56
  34.19
  35.90
  37.69
  39.57
  41.55
  43.63
PV of cash for distribution, $m
 
  0
  212
  198
  183
  167
  150
  133
  116
  100
  85
  65
  54
  43
  34
  26
  20
  15
  11
  7
  5
  3
  2
  1
  1
  0
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7
  99.7

Cott Corporation, together with its subsidiaries, produces and sells beverages on behalf of retailers, brand owners, and distributors worldwide. Its product lines include carbonated soft drinks, juice and juice-based products, clear and flavored waters, energy drinks and shots, sports products, new age beverages, ready-to-drink teas and alcoholic beverages, beverage concentrates, liquid enhancers, and freezables, as well as hot chocolate, coffee, malt drinks, creamers/whiteners, and cereals. The company offers its products under various retailer brands, which include Cott and Red Rain brand in North America and the United Kingdom; Stars & Stripes, Vess, Vintage, So Clear, Shanstar, Harvest Classic, Chadwick Bay, Exact, Alhambra, Belmont Springs, Deep Rock, Hinckley Springs, Sparkletts, Crystal Springs, Kentwood Springs, Mount Olympus Standard Coffee, and Javarama brands in the United States; Emerge, Red Rooster, MacB, Carters, Calypso, Mr. Freeze, Jubbly, Suso, Cafe Nueva, and Ben Shaws brands in the United Kingdom; Stars & Stripes brand in Mexico; and RC brand name in approximately 120 countries and territories outside of North America. It also provides contract manufacturing services. The company’s customers include grocery, mass-merchandise, drugstore, wholesale, and convenience store chains. Cott Corporation was founded in 1955 and is based in Tampa, Florida.

FINANCIAL RATIOS  of  Cott (COT)

Valuation Ratios
P/E Ratio -25.8
Price to Sales 0.6
Price to Book 2.3
Price to Tangible Book
Price to Cash Flow 7.5
Price to Free Cash Flow 16.5
Growth Rates
Sales Growth Rate 9.9%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 28.7%
Cap. Spend. - 3 Yr. Gr. Rate 19.4%
Financial Strength
Quick Ratio 1
Current Ratio 0
LT Debt to Equity 228.8%
Total Debt to Equity 253.3%
Interest Coverage 1
Management Effectiveness
Return On Assets 3.4%
Ret/ On Assets - 3 Yr. Avg. -12%
Return On Total Capital -2.9%
Ret/ On T. Cap. - 3 Yr. Avg. -0.6%
Return On Equity -10.3%
Return On Equity - 3 Yr. Avg. -2.1%
Asset Turnover 0.9
Profitability Ratios
Gross Margin 33.2%
Gross Margin - 3 Yr. Avg. 25.6%
EBITDA Margin 9.8%
EBITDA Margin - 3 Yr. Avg. 8.8%
Operating Margin 2.5%
Oper. Margin - 3 Yr. Avg. 2.2%
Pre-Tax Margin -1.4%
Pre-Tax Margin - 3 Yr. Avg. -1.2%
Net Profit Margin -2.4%
Net Profit Margin - 3 Yr. Avg. -0.5%
Effective Tax Rate -56.5%
Eff/ Tax Rate - 3 Yr. Avg. 409.7%
Payout Ratio -39.7%

COT stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the COT stock intrinsic value calculation we used $3236 million for the last fiscal year's total revenue generated by Cott. The default revenue input number comes from 2016 income statement of Cott. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our COT stock valuation model: a) initial revenue growth rate of 9.9% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 10.6%, whose default value for COT is calculated based on our internal credit rating of Cott, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Cott.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of COT stock the variable cost ratio is equal to 96.6%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for COT stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for Cott.

Corporate tax rate of 27% is the nominal tax rate for Cott. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the COT stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for COT are equal to 37%.

Life of production assets of 9.1 years is the average useful life of capital assets used in Cott operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for COT is equal to 4.3%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $869 million for Cott - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 138.127 million for Cott is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Cott at the current share price and the inputted number of shares is $2.0 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
KO Coca-Cola 45.32 prem.  prem.
DPS Dr Pepper Snap 92.22 prem.  prem.
PEP PepsiCo 116.38 prem.  prem.
COKE Coca-Cola Bott 233.11 prem.  prem.
FIZZ National Bever 93.95 prem.  prem.
LBIX Leading Brands 1.71 prem.  prem.

COMPANY NEWS

▶ 3 Stocks with Universal Display-like Return Potential   [Jun-18-17 02:32PM  Motley Fool]
▶ ETFs with exposure to Cott Corp. (Canada) : June 14, 2017   [Jun-14-17 01:31PM  Capital Cube]
▶ Cott Announces Upcoming Investor and Analyst Day   [Jun-05-17 05:04PM  CNW Group]
▶ ETFs with exposure to Cott Corp. (Canada) : June 1, 2017   [Jun-01-17 01:42PM  Capital Cube]
▶ ETFs with exposure to Cott Corp. (Canada) : May 22, 2017   [May-22-17 01:28PM  Capital Cube]
▶ Cott Announces Participation in Upcoming Conferences   [May-11-17 04:45PM  PR Newswire]
▶ Beverage Companies Release Earnings This Week   [May-05-17 11:01AM  Investopedia]
▶ Cott reports 1Q loss   [07:51AM  Associated Press]
▶ Cott Reports First Quarter 2017 Results   [06:55AM  PR Newswire]
▶ Weekly CEO Buys Highlights   [Mar-13-17 12:39PM  GuruFocus.com]
▶ Incentives sweeten expansion for Tampa beverage company   [Jan-13-17 11:55AM  at bizjournals.com]
▶ Best Investing Ideas For 2017   [Dec-28-16 11:02AM  at Forbes]
▶ Is American Assets Trust, Inc (AAT) A Good Stock To Buy?   [Dec-20-16 03:55PM  at Insider Monkey]
▶ Is Rice Midstream Partners LP (RMP) A Good Stock To Buy?   [Dec-18-16 02:03PM  at Insider Monkey]
▶ Here is What Hedge Funds Think About Cott Corporation (USA) (COT)   [Dec-08-16 11:37AM  at Insider Monkey]
▶ Cott Declares Quarterly Dividend   [Nov-15-16 01:07PM  Marketwired]
▶ Cott Reports Third Quarter 2016 Results   [07:30AM  Marketwired]
▶ TSX Movers: Mitel, Cott, Stantec   [Aug-05-16 08:33AM  at Bloomberg]
Stock chart of COT Financial statements of COT Annual reports of COT
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.