Anyway, they won't let me post the spreadsheet or even a portion of it now. Yeah yahoo, protecting us from spam!!
Here's the bottom line which I proved with supporting data. If you take a Composite ttm Growth which is the average of EPS and Rev, and do a ratio of P/E to that, you get P/E to Composite Growth Ratio:
MNST 2.7, DPS 2.2, KO -23.5, PEP 5.5, CCE 2.4
This shows how overvalued KO is, and how needy they are of a growth injection.