As of 2025-04-22, the Intrinsic Value of Coca-Cola Consolidated Inc (COKE) is 1,254.35 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,364.11 USD, the upside of Coca-Cola Consolidated Inc is -8.00%.
The range of the Intrinsic Value is 978.86 - 1,748.14 USD
Based on its market price of 1,364.11 USD and our intrinsic valuation, Coca-Cola Consolidated Inc (COKE) is overvalued by 8.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 978.86 - 1,748.14 | 1,254.35 | -8.0% |
| DCF (Growth 10y) | 1,209.33 - 2,128.84 | 1,539.83 | 12.9% |
| DCF (EBITDA 5y) | 1,588.61 - 2,096.90 | 1,811.72 | 32.8% |
| DCF (EBITDA 10y) | 1,730.45 - 2,433.36 | 2,035.42 | 49.2% |
| Fair Value | 1,815.15 - 1,815.15 | 1,815.15 | 33.06% |
| P/E | 1,543.61 - 2,085.94 | 1,808.31 | 32.6% |
| EV/EBITDA | 1,486.62 - 2,060.52 | 1,841.56 | 35.0% |
| EPV | 666.20 - 1,005.77 | 835.98 | -38.7% |
| DDM - Stable | 645.20 - 1,414.25 | 1,029.72 | -24.5% |
| DDM - Multi | 897.66 - 1,545.14 | 1,136.88 | -16.7% |
| Market Cap (mil) | 11,895.04 |
| Beta | 0.56 |
| Outstanding shares (mil) | 8.72 |
| Enterprise Value (mil) | 12,550.59 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.75% |
| Cost of Debt | 6.97% |
| WACC | 6.55% |