Coca-Cola Intrinsic
Value
As of 2024-09-13, the Intrinsic Value of Coca-Cola Co (KO) is
69.42 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 71.23 USD, the upside of Coca-Cola Co is
%.
The range of the Intrinsic Value is 44.32 - 152.01 USD
69.42 USD
Intrinsic Value
Coca-Cola Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
44.32 - 152.01 |
69.42 |
-2.5% |
| DCF (Growth 10y) |
56.34 - 178.73 |
85.06 |
19.4% |
| DCF (EBITDA 5y) |
44.58 - 63.00 |
55.66 |
-21.9% |
| DCF (EBITDA 10y) |
56.03 - 81.75 |
70.20 |
-1.4% |
| Fair Value |
30.41 - 30.41 |
30.41 |
-57.30% |
| P/E |
55.84 - 71.23 |
63.93 |
-10.2% |
| EV/EBITDA |
33.70 - 46.63 |
42.19 |
-40.8% |
| EPV |
21.24 - 31.85 |
26.54 |
-62.7% |
| DDM - Stable |
26.19 - 102.39 |
64.29 |
-9.7% |
| DDM - Multi |
46.66 - 132.26 |
67.90 |
-4.7% |
Coca-Cola Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
306,992.03 |
| Beta |
0.02 |
| Outstanding shares (mil) |
4,309.87 |
| Enterprise Value (mil) |
337,101.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.39% |
| Cost of Debt |
4.28% |
| WACC |
6.92% |