As of 2026-04-16, the Intrinsic Value of Coca-Cola Co (KO) is 91.93 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.31 USD, the upside of Coca-Cola Co is 22.10%.
The range of the Intrinsic Value is 60.65 - 188.34 USD
Based on its market price of 75.31 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 22.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 60.65 - 188.34 | 91.93 | 22.1% |
| DCF (Growth 10y) | 72.10 - 206.50 | 105.22 | 39.7% |
| DCF (EBITDA 5y) | 51.27 - 60.91 | 55.88 | -25.8% |
| DCF (EBITDA 10y) | 62.77 - 76.87 | 69.40 | -7.8% |
| Fair Value | 35.71 - 35.71 | 35.71 | -52.59% |
| P/E | 60.40 - 75.06 | 70.38 | -6.6% |
| EV/EBITDA | 34.39 - 52.50 | 42.15 | -44.0% |
| EPV | 27.82 - 37.05 | 32.44 | -56.9% |
| DDM - Stable | 38.67 - 146.96 | 92.82 | 23.2% |
| DDM - Multi | 61.26 - 168.81 | 88.50 | 17.5% |
| Market Cap (mil) | 323,887.22 |
| Beta | 0.14 |
| Outstanding shares (mil) | 4,300.72 |
| Enterprise Value (mil) | 359,109.22 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.69% |
| Cost of Debt | 5.00% |
| WACC | 6.38% |