Coca-Cola Intrinsic
Value
As of 2024-07-27, the Intrinsic Value of Coca-Cola Co (KO) is
69.19 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 67.05 USD, the upside of Coca-Cola Co is
%.
The range of the Intrinsic Value is 47.03 - 127.37 USD
69.19 USD
Intrinsic Value
Coca-Cola Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.03 - 127.37 |
69.19 |
3.2% |
| DCF (Growth 10y) |
61.47 - 154.14 |
87.18 |
30.0% |
| DCF (EBITDA 5y) |
46.73 - 63.29 |
56.42 |
-15.9% |
| DCF (EBITDA 10y) |
60.19 - 82.87 |
72.57 |
8.2% |
| Fair Value |
30.82 - 30.82 |
30.82 |
-54.04% |
| P/E |
55.97 - 70.71 |
64.79 |
-3.4% |
| EV/EBITDA |
32.25 - 44.26 |
39.79 |
-40.6% |
| EPV |
20.98 - 28.67 |
24.83 |
-63.0% |
| DDM - Stable |
26.81 - 83.18 |
55.00 |
-18.0% |
| DDM - Multi |
49.78 - 112.12 |
68.09 |
1.6% |
Coca-Cola Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
288,848.72 |
| Beta |
0.16 |
| Outstanding shares (mil) |
4,307.96 |
| Enterprise Value (mil) |
320,955.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.62% |
| Cost of Debt |
4.53% |
| WACC |
7.11% |