Coca-Cola Intrinsic
Value
As of 2024-05-20, the Intrinsic Value of Coca-Cola Co (KO) is
69.17 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 63.03 USD, the upside of Coca-Cola Co is
%.
The range of the Intrinsic Value is 47.07 - 127.06 USD
69.17 USD
Intrinsic Value
Coca-Cola Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.07 - 127.06 |
69.17 |
9.7% |
| DCF (Growth 10y) |
61.51 - 153.76 |
87.16 |
38.3% |
| DCF (EBITDA 5y) |
44.34 - 64.95 |
56.42 |
-10.5% |
| DCF (EBITDA 10y) |
57.84 - 84.62 |
72.56 |
15.1% |
| Fair Value |
30.82 - 30.82 |
30.82 |
-51.11% |
| P/E |
58.98 - 74.13 |
66.80 |
6.0% |
| EV/EBITDA |
29.98 - 45.47 |
40.05 |
-36.5% |
| EPV |
20.99 - 28.64 |
24.82 |
-60.6% |
| DDM - Stable |
26.75 - 82.51 |
54.63 |
-13.3% |
| DDM - Multi |
49.65 - 111.21 |
67.81 |
7.6% |
Coca-Cola Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
271,533.25 |
| Beta |
0.22 |
| Outstanding shares (mil) |
4,308.00 |
| Enterprise Value (mil) |
303,640.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.64% |
| Cost of Debt |
4.53% |
| WACC |
7.11% |