As of 2026-09-16, the Intrinsic Value of Coca-Cola Consolidated Inc (COKE) is 163.40 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 198.63 USD, the upside of Coca-Cola Consolidated Inc is -17.70%.
The range of the Intrinsic Value is 122.30 - 236.51 USD
Based on its market price of 198.63 USD and our intrinsic valuation, Coca-Cola Consolidated Inc (COKE) is overvalued by 17.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 122.30 - 236.51 | 163.40 | -17.7% |
| DCF (Growth 10y) | 155.22 - 287.46 | 202.98 | 2.2% |
| DCF (EBITDA 5y) | 181.49 - 219.03 | 200.97 | 1.2% |
| DCF (EBITDA 10y) | 207.99 - 266.71 | 236.91 | 19.3% |
| Fair Value | 206.57 - 206.57 | 206.57 | 4.00% |
| P/E | 184.09 - 260.22 | 215.48 | 8.5% |
| EV/EBITDA | 185.48 - 216.63 | 199.62 | 0.5% |
| EPV | 91.81 - 143.24 | 117.52 | -40.8% |
| DDM - Stable | 86.79 - 184.43 | 135.61 | -31.7% |
| DDM - Multi | 131.05 - 217.84 | 163.76 | -17.6% |
| Market Cap (mil) | 13,220.81 |
| Beta | -0.18 |
| Outstanding shares (mil) | 66.56 |
| Enterprise Value (mil) | 15,563.70 |
| Market risk premium | 4.60% |
| Cost of Equity | 5.85% |
| Cost of Debt | 6.80% |
| WACC | 5.70% |