As of 2025-07-03, the Intrinsic Value of Coca-Cola Consolidated Inc (COKE) is 115.60 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.95 USD, the upside of Coca-Cola Consolidated Inc is -0.30%.
The range of the Intrinsic Value is 93.54 - 151.51 USD
Based on its market price of 115.95 USD and our intrinsic valuation, Coca-Cola Consolidated Inc (COKE) is overvalued by 0.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 93.54 - 151.51 | 115.60 | -0.3% |
| DCF (Growth 10y) | 116.78 - 186.40 | 143.37 | 23.6% |
| DCF (EBITDA 5y) | 160.34 - 203.09 | 179.91 | 55.2% |
| DCF (EBITDA 10y) | 176.53 - 236.99 | 203.73 | 75.7% |
| Fair Value | 171.84 - 171.84 | 171.84 | 48.20% |
| P/E | 148.74 - 193.61 | 172.27 | 48.6% |
| EV/EBITDA | 157.01 - 211.11 | 189.88 | 63.8% |
| EPV | 65.85 - 92.36 | 79.10 | -31.8% |
| DDM - Stable | 56.93 - 111.06 | 83.99 | -27.6% |
| DDM - Multi | 79.73 - 122.96 | 96.89 | -16.4% |
| Market Cap (mil) | 9,632.10 |
| Beta | 0.26 |
| Outstanding shares (mil) | 83.07 |
| Enterprise Value (mil) | 10,271.63 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.51% |
| Cost of Debt | 6.97% |
| WACC | 7.13% |