As of 2025-07-06, the Intrinsic Value of Coca-Cola Co (KO) is 78.39 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.35 USD, the upside of Coca-Cola Co is 9.90%.
The range of the Intrinsic Value is 48.74 - 182.60 USD
Based on its market price of 71.35 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 9.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.74 - 182.60 | 78.39 | 9.9% |
| DCF (Growth 10y) | 63.67 - 218.70 | 98.20 | 37.6% |
| DCF (EBITDA 5y) | 40.13 - 57.44 | 50.33 | -29.5% |
| DCF (EBITDA 10y) | 54.14 - 78.06 | 67.28 | -5.7% |
| Fair Value | 12.53 - 12.53 | 12.53 | -82.44% |
| P/E | 51.51 - 70.14 | 62.03 | -13.1% |
| EV/EBITDA | 23.38 - 44.34 | 36.63 | -48.7% |
| EPV | 23.91 - 34.60 | 29.26 | -59.0% |
| DDM - Stable | 30.65 - 124.31 | 77.48 | 8.6% |
| DDM - Multi | 53.79 - 157.70 | 78.85 | 10.5% |
| Market Cap (mil) | 307,090.40 |
| Beta | 0.15 |
| Outstanding shares (mil) | 4,304.00 |
| Enterprise Value (mil) | 347,784.40 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.77% |
| Cost of Debt | 4.47% |
| WACC | 6.37% |