As of 2025-09-18, the Intrinsic Value of Coca-Cola Co (KO) is 73.47 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.04 USD, the upside of Coca-Cola Co is 9.60%.
The range of the Intrinsic Value is 46.63 - 159.89 USD
Based on its market price of 67.04 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 9.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.63 - 159.89 | 73.47 | 9.6% |
| DCF (Growth 10y) | 58.79 - 184.21 | 88.69 | 32.3% |
| DCF (EBITDA 5y) | 40.71 - 49.46 | 46.84 | -30.1% |
| DCF (EBITDA 10y) | 52.15 - 65.85 | 60.52 | -9.7% |
| Fair Value | 14.15 - 14.15 | 14.15 | -78.89% |
| P/E | 54.69 - 66.64 | 61.66 | -8.0% |
| EV/EBITDA | 30.10 - 42.21 | 36.38 | -45.7% |
| EPV | 23.55 - 33.43 | 28.49 | -57.5% |
| DDM - Stable | 33.50 - 125.03 | 79.27 | 18.2% |
| DDM - Multi | 50.43 - 137.05 | 72.67 | 8.4% |
| Market Cap (mil) | 288,518.03 |
| Beta | 0.21 |
| Outstanding shares (mil) | 4,303.67 |
| Enterprise Value (mil) | 328,374.03 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.98% |
| Cost of Debt | 4.39% |
| WACC | 6.52% |