Coca-Cola Intrinsic
Value
As of 2024-12-15, the Intrinsic Value of Coca-Cola Consolidated Inc (COKE) is
828.14 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1,269.74 USD, the upside of Coca-Cola Consolidated Inc is
-34.80%.
The range of the Intrinsic Value is 653.37 - 1,127.76 USD
828.14 USD
Intrinsic Value
Coca-Cola Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
653.37 - 1,127.76 |
828.14 |
-34.8% |
| DCF (Growth 10y) |
843.48 - 1,424.96 |
1,058.37 |
-16.6% |
| DCF (EBITDA 5y) |
1,110.15 - 1,369.67 |
1,251.14 |
-1.5% |
| DCF (EBITDA 10y) |
1,285.81 - 1,677.36 |
1,485.49 |
17.0% |
| Fair Value |
1,512.60 - 1,512.60 |
1,512.60 |
19.13% |
| P/E |
1,107.18 - 1,418.21 |
1,255.21 |
-1.1% |
| EV/EBITDA |
1,281.26 - 1,815.39 |
1,517.18 |
19.5% |
| EPV |
626.88 - 885.26 |
756.07 |
-40.5% |
| DDM - Stable |
607.85 - 1,320.77 |
964.31 |
-24.1% |
| DDM - Multi |
666.72 - 1,121.18 |
835.67 |
-34.2% |
Coca-Cola Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,122.92 |
| Beta |
0.45 |
| Outstanding shares (mil) |
8.76 |
| Enterprise Value (mil) |
11,678.37 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.05% |
| Cost of Debt |
6.22% |
| WACC |
5.97% |