The Discounted Cash Flow (DCF) valuation of Coca-Cola Co (KO) is 76.92 USD. With the latest stock price at 63.84 USD, the upside of Coca-Cola Co based on DCF is 20.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.9% | 6.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 47.79 - 183.35 | 76.92 |
| Upside | -25.1% - 187.2% | 20.5% |