As of 2025-06-09, the Intrinsic Value of Coca-Cola Co (KO) is 78.44 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 48.99 - 180.28 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) | 48.99 - 180.28 | 78.44 | 9.9% |
| DCF (Growth 10y) | 63.99 - 215.92 | 98.27 | 37.7% |
| DCF (EBITDA 5y) | 38.39 - 56.87 | 49.45 | -30.7% |
| DCF (EBITDA 10y) | 52.44 - 77.36 | 66.36 | -7.0% |
| Fair Value | 12.53 - 12.53 | 12.53 | -82.44% |
| P/E | 54.37 - 70.50 | 65.08 | -8.8% |
| EV/EBITDA | 21.83 - 44.08 | 36.18 | -49.3% |
| EPV | 24.02 - 34.45 | 29.23 | -59.0% |
| DDM - Stable | 30.79 - 122.90 | 76.84 | 7.7% |
| DDM - Multi | 54.03 - 155.89 | 78.90 | 10.6% |
| Market Cap (mil) | 307,090.40 |
| Beta | 0.13 |
| 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% |