As of 2025-08-10, the Intrinsic Value of Coca-Cola Consolidated Inc (COKE) is 126.61 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 114.11 USD, the upside of Coca-Cola Consolidated Inc is 11.00%.
The range of the Intrinsic Value is 98.49 - 177.56 USD
Based on its market price of 114.11 USD and our intrinsic valuation, Coca-Cola Consolidated Inc (COKE) is undervalued by 11.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 98.49 - 177.56 | 126.61 | 11.0% |
| DCF (Growth 10y) | 114.44 - 201.53 | 145.54 | 27.5% |
| DCF (EBITDA 5y) | 161.99 - 205.05 | 182.82 | 60.2% |
| DCF (EBITDA 10y) | 167.31 - 226.99 | 195.06 | 70.9% |
| Fair Value | 168.48 - 168.48 | 168.48 | 47.65% |
| P/E | 163.09 - 188.54 | 170.92 | 49.8% |
| EV/EBITDA | 157.64 - 204.26 | 185.21 | 62.3% |
| EPV | 68.00 - 103.00 | 85.50 | -25.1% |
| DDM - Stable | 59.84 - 131.01 | 95.42 | -16.4% |
| DDM - Multi | 84.02 - 145.60 | 106.78 | -6.4% |
| Market Cap (mil) | 9,915.02 |
| Beta | 0.49 |
| Outstanding shares (mil) | 86.89 |
| Enterprise Value (mil) | 10,485.89 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.76% |
| Cost of Debt | 6.97% |
| WACC | 6.51% |