As of 2025-12-20, the Intrinsic Value of Coca-Cola Consolidated Inc (COKE) is 131.75 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 166.18 USD, the upside of Coca-Cola Consolidated Inc is -20.70%.
The range of the Intrinsic Value is 102.81 - 184.84 USD
Based on its market price of 166.18 USD and our intrinsic valuation, Coca-Cola Consolidated Inc (COKE) is overvalued by 20.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 102.81 - 184.84 | 131.75 | -20.7% |
| DCF (Growth 10y) | 119.30 - 210.33 | 151.53 | -8.8% |
| DCF (EBITDA 5y) | 158.45 - 187.58 | 174.83 | 5.2% |
| DCF (EBITDA 10y) | 169.76 - 218.34 | 194.51 | 17.0% |
| Fair Value | 184.94 - 184.94 | 184.94 | 11.29% |
| P/E | 166.49 - 180.80 | 172.50 | 3.8% |
| EV/EBITDA | 159.50 - 222.51 | 189.01 | 13.7% |
| EPV | 73.40 - 110.95 | 92.18 | -44.5% |
| DDM - Stable | 64.34 - 145.34 | 104.84 | -36.9% |
| DDM - Multi | 85.12 - 151.79 | 109.28 | -34.2% |
| Market Cap (mil) | 13,753.90 |
| Beta | 0.28 |
| Outstanding shares (mil) | 82.77 |
| Enterprise Value (mil) | 14,011.69 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.82% |
| Cost of Debt | 6.97% |
| WACC | 6.63% |