As of 2025-05-17, the Intrinsic Value of Coca-Cola Co (KO) is 77.05 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.00 USD, the upside of Coca-Cola Co is 7.00%.
The range of the Intrinsic Value is 49.08 - 166.66 USD
Based on its market price of 72.00 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 7.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.08 - 166.66 | 77.05 | 7.0% |
| DCF (Growth 10y) | 64.11 - 199.63 | 96.52 | 34.0% |
| DCF (EBITDA 5y) | 40.26 - 55.96 | 48.78 | -32.2% |
| DCF (EBITDA 10y) | 54.35 - 75.93 | 65.48 | -9.0% |
| Fair Value | 12.53 - 12.53 | 12.53 | -82.60% |
| P/E | 53.32 - 71.96 | 63.70 | -11.5% |
| EV/EBITDA | 23.44 - 42.31 | 35.38 | -50.9% |
| EPV | 24.05 - 33.54 | 28.80 | -60.0% |
| DDM - Stable | 30.80 - 114.32 | 72.56 | 0.8% |
| DDM - Multi | 54.06 - 144.98 | 77.51 | 7.7% |
| Market Cap (mil) | 309,888.00 |
| Beta | 0.10 |
| Outstanding shares (mil) | 4,304.00 |
| Enterprise Value (mil) | 350,582.00 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.83% |
| Cost of Debt | 4.47% |
| WACC | 6.42% |