As of 2026-04-14, the Intrinsic Value of Coca-Cola Consolidated Inc (COKE) is 143.19 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 198.49 USD, the upside of Coca-Cola Consolidated Inc is -27.90%.
The range of the Intrinsic Value is 106.43 - 208.03 USD
Based on its market price of 198.49 USD and our intrinsic valuation, Coca-Cola Consolidated Inc (COKE) is overvalued by 27.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 106.43 - 208.03 | 143.19 | -27.9% |
| DCF (Growth 10y) | 141.18 - 264.87 | 186.08 | -6.3% |
| DCF (EBITDA 5y) | 176.93 - 218.67 | 197.60 | -0.5% |
| DCF (EBITDA 10y) | 206.91 - 274.13 | 238.90 | 20.4% |
| Fair Value | 214.31 - 214.31 | 214.31 | 7.97% |
| P/E | 166.82 - 206.69 | 192.20 | -3.2% |
| EV/EBITDA | 170.73 - 235.63 | 199.75 | 0.6% |
| EPV | 79.40 - 128.48 | 103.94 | -47.6% |
| DDM - Stable | 81.60 - 172.80 | 127.20 | -35.9% |
| DDM - Multi | 112.53 - 188.30 | 141.14 | -28.9% |
| Market Cap (mil) | 13,211.49 |
| Beta | 0.20 |
| Outstanding shares (mil) | 66.56 |
| Enterprise Value (mil) | 15,717.32 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.41% |
| Cost of Debt | 6.80% |
| WACC | 6.16% |