As of 2026-05-29, the Intrinsic Value of Coca-Cola Co (KO) is 87.86 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 81.62 USD, the upside of Coca-Cola Co is 7.60%.
The range of the Intrinsic Value is 59.29 - 168.15 USD
Based on its market price of 81.62 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 7.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 59.29 - 168.15 | 87.86 | 7.6% |
| DCF (Growth 10y) | 70.77 - 185.06 | 100.93 | 23.7% |
| DCF (EBITDA 5y) | 53.71 - 67.16 | 58.27 | -28.6% |
| DCF (EBITDA 10y) | 64.87 - 82.81 | 71.50 | -12.4% |
| Fair Value | 37.30 - 37.30 | 37.30 | -54.31% |
| P/E | 62.76 - 73.62 | 67.19 | -17.7% |
| EV/EBITDA | 38.04 - 57.21 | 46.37 | -43.2% |
| EPV | 26.82 - 35.45 | 31.13 | -61.9% |
| DDM - Stable | 38.27 - 133.17 | 85.72 | 5.0% |
| DDM - Multi | 61.35 - 153.48 | 86.27 | 5.7% |
| Market Cap (mil) | 351,304.72 |
| Beta | 0.16 |
| Outstanding shares (mil) | 4,304.15 |
| Enterprise Value (mil) | 384,620.72 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.99% |
| Cost of Debt | 5.00% |
| WACC | 6.65% |