As of 2025-08-23, the Intrinsic Value of Coca-Cola Co (KO) is 73.06 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.13 USD, the upside of Coca-Cola Co is 4.20%.
The range of the Intrinsic Value is 46.19 - 160.63 USD
Based on its market price of 70.13 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 4.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.19 - 160.63 | 73.06 | 4.2% |
| DCF (Growth 10y) | 58.24 - 185.06 | 88.19 | 25.8% |
| DCF (EBITDA 5y) | 41.64 - 53.68 | 48.72 | -30.5% |
| DCF (EBITDA 10y) | 52.93 - 70.26 | 62.34 | -11.1% |
| Fair Value | 14.15 - 14.15 | 14.15 | -79.82% |
| P/E | 59.56 - 69.41 | 63.96 | -8.8% |
| EV/EBITDA | 31.13 - 42.35 | 38.98 | -44.4% |
| EPV | 23.36 - 33.48 | 28.42 | -59.5% |
| DDM - Stable | 33.36 - 126.57 | 79.97 | 14.0% |
| DDM - Multi | 50.21 - 138.76 | 72.67 | 3.6% |
| Market Cap (mil) | 301,816.38 |
| Beta | 0.22 |
| Outstanding shares (mil) | 4,303.67 |
| Enterprise Value (mil) | 341,672.38 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.98% |
| Cost of Debt | 4.39% |
| WACC | 6.54% |