As of 2026-03-20, the Intrinsic Value of Coca-Cola Consolidated Inc (COKE) is 141.84 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 210.43 USD, the upside of Coca-Cola Consolidated Inc is -32.60%.
The range of the Intrinsic Value is 107.12 - 201.02 USD
Based on its market price of 210.43 USD and our intrinsic valuation, Coca-Cola Consolidated Inc (COKE) is overvalued by 32.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 107.12 - 201.02 | 141.84 | -32.6% |
| DCF (Growth 10y) | 142.10 - 255.91 | 184.32 | -12.4% |
| DCF (EBITDA 5y) | 181.99 - 221.89 | 200.28 | -4.8% |
| DCF (EBITDA 10y) | 212.06 - 275.82 | 241.04 | 14.5% |
| Fair Value | 214.31 - 214.31 | 214.31 | 1.84% |
| P/E | 164.59 - 211.05 | 193.44 | -8.1% |
| EV/EBITDA | 176.44 - 224.26 | 199.31 | -5.3% |
| EPV | 79.97 - 124.64 | 102.31 | -51.4% |
| DDM - Stable | 82.21 - 168.79 | 125.50 | -40.4% |
| DDM - Multi | 113.49 - 183.52 | 140.44 | -33.3% |
| Market Cap (mil) | 14,006.22 |
| Beta | 0.09 |
| Outstanding shares (mil) | 66.56 |
| Enterprise Value (mil) | 16,512.05 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.44% |
| Cost of Debt | 6.80% |
| WACC | 6.21% |