As of 2025-10-20, the Intrinsic Value of Coca-Cola Consolidated Inc (COKE) is 126.50 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 132.64 USD, the upside of Coca-Cola Consolidated Inc is -4.60%.
The range of the Intrinsic Value is 101.67 - 167.82 USD
Based on its market price of 132.64 USD and our intrinsic valuation, Coca-Cola Consolidated Inc (COKE) is overvalued by 4.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 101.67 - 167.82 | 126.50 | -4.6% |
| DCF (Growth 10y) | 118.25 - 190.32 | 145.41 | 9.6% |
| DCF (EBITDA 5y) | 143.32 - 165.03 | 151.03 | 13.9% |
| DCF (EBITDA 10y) | 154.27 - 187.92 | 167.66 | 26.4% |
| Fair Value | 1,554.83 - 1,554.83 | 1,554.83 | 1,072.21% |
| P/E | 138.96 - 157.22 | 148.09 | 11.6% |
| EV/EBITDA | 132.84 - 161.93 | 146.15 | 10.2% |
| EPV | 70.28 - 98.23 | 84.25 | -36.5% |
| DDM - Stable | 62.03 - 124.28 | 93.16 | -29.8% |
| DDM - Multi | 87.52 - 137.50 | 107.05 | -19.3% |
| Market Cap (mil) | 11,525.09 |
| Beta | 0.52 |
| Outstanding shares (mil) | 86.89 |
| Enterprise Value (mil) | 11,525.09 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.74% |
| Cost of Debt | 6.97% |
| WACC | 6.52% |