As of 2025-07-06, the Intrinsic Value of Coca-Cola Consolidated Inc (COKE) is 114.75 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 117.71 USD, the upside of Coca-Cola Consolidated Inc is -2.50%.
The range of the Intrinsic Value is 93.94 - 147.66 USD
Based on its market price of 117.71 USD and our intrinsic valuation, Coca-Cola Consolidated Inc (COKE) is overvalued by 2.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 93.94 - 147.66 | 114.75 | -2.5% |
| DCF (Growth 10y) | 117.29 - 181.49 | 142.25 | 20.8% |
| DCF (EBITDA 5y) | 157.76 - 204.65 | 180.53 | 53.4% |
| DCF (EBITDA 10y) | 174.38 - 237.14 | 203.82 | 73.2% |
| Fair Value | 172.34 - 172.34 | 172.34 | 46.41% |
| P/E | 152.21 - 197.53 | 177.73 | 51.0% |
| EV/EBITDA | 153.69 - 218.62 | 192.14 | 63.2% |
| EPV | 66.14 - 90.35 | 78.24 | -33.5% |
| DDM - Stable | 57.26 - 108.66 | 82.96 | -29.5% |
| DDM - Multi | 80.23 - 119.96 | 96.27 | -18.2% |
| Market Cap (mil) | 9,749.97 |
| Beta | 0.30 |
| Outstanding shares (mil) | 82.83 |
| Enterprise Value (mil) | 10,389.50 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.57% |
| Cost of Debt | 6.97% |
| WACC | 7.20% |