Coca-Cola Intrinsic
Value
As of 2024-12-04, the Intrinsic Value of Coca-Cola Co (KO) is
77.04 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 64.08 USD, the upside of Coca-Cola Co is
20.20%.
The range of the Intrinsic Value is 47.92 - 182.90 USD
77.04 USD
Intrinsic Value
Coca-Cola Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.92 - 182.90 |
77.04 |
20.2% |
| DCF (Growth 10y) |
66.21 - 234.60 |
102.74 |
60.3% |
| DCF (EBITDA 5y) |
48.21 - 60.81 |
56.47 |
-11.9% |
| DCF (EBITDA 10y) |
65.76 - 88.01 |
78.57 |
22.6% |
| Fair Value |
29.75 - 29.75 |
29.75 |
-53.58% |
| P/E |
55.67 - 70.16 |
64.39 |
0.5% |
| EV/EBITDA |
33.86 - 43.87 |
40.80 |
-36.3% |
| EPV |
21.18 - 32.78 |
26.98 |
-57.9% |
| DDM - Stable |
25.92 - 110.28 |
68.10 |
6.3% |
| DDM - Multi |
50.50 - 155.83 |
75.00 |
17.0% |
Coca-Cola Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
276,043.80 |
| Beta |
0.12 |
| Outstanding shares (mil) |
4,307.80 |
| Enterprise Value (mil) |
308,369.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.25% |
| Cost of Debt |
4.28% |
| WACC |
6.75% |