Coca-Cola Intrinsic
Value
As of 2024-12-12, the Intrinsic Value of Coca-Cola Co (KO) is
76.92 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 62.64 USD, the upside of Coca-Cola Co is
22.80%.
The range of the Intrinsic Value is 47.79 - 183.35 USD
76.92 USD
Intrinsic Value
Coca-Cola Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.79 - 183.35 |
76.92 |
22.8% |
| DCF (Growth 10y) |
66.02 - 235.18 |
102.59 |
63.8% |
| DCF (EBITDA 5y) |
48.19 - 60.26 |
56.65 |
-9.6% |
| DCF (EBITDA 10y) |
65.69 - 87.39 |
78.75 |
25.7% |
| Fair Value |
29.75 - 29.75 |
29.75 |
-52.51% |
| P/E |
53.93 - 69.72 |
61.99 |
-1.0% |
| EV/EBITDA |
33.86 - 44.07 |
40.47 |
-35.4% |
| EPV |
21.13 - 32.80 |
26.97 |
-56.9% |
| DDM - Stable |
25.79 - 110.03 |
67.91 |
8.4% |
| DDM - Multi |
50.25 - 155.49 |
74.67 |
19.2% |
Coca-Cola Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
269,840.60 |
| Beta |
0.12 |
| Outstanding shares (mil) |
4,307.80 |
| Enterprise Value (mil) |
302,166.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.27% |
| Cost of Debt |
4.28% |
| WACC |
6.76% |