As of 2026-02-28, the Intrinsic Value of Coca-Cola Co (KO) is 94.77 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 81.56 USD, the upside of Coca-Cola Co is 16.20%.
The range of the Intrinsic Value is 61.51 - 204.24 USD
Based on its market price of 81.56 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 16.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 61.51 - 204.24 | 94.77 | 16.2% |
| DCF (Growth 10y) | 73.13 - 223.91 | 108.48 | 33.0% |
| DCF (EBITDA 5y) | 56.27 - 65.06 | 60.30 | -26.1% |
| DCF (EBITDA 10y) | 67.64 - 81.51 | 74.01 | -9.3% |
| Fair Value | 35.70 - 35.70 | 35.70 | -56.23% |
| P/E | 70.69 - 82.25 | 78.38 | -3.9% |
| EV/EBITDA | 39.03 - 59.80 | 48.45 | -40.6% |
| EPV | 28.15 - 38.06 | 33.10 | -59.4% |
| DDM - Stable | 39.36 - 160.09 | 99.73 | 22.3% |
| DDM - Multi | 62.38 - 184.01 | 91.65 | 12.4% |
| Market Cap (mil) | 350,839.30 |
| Beta | 0.11 |
| Outstanding shares (mil) | 4,301.61 |
| Enterprise Value (mil) | 386,061.30 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.57% |
| Cost of Debt | 5.00% |
| WACC | 6.28% |