As of 2025-12-30, the Intrinsic Value of Coca-Cola Co (KO) is 74.66 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.16 USD, the upside of Coca-Cola Co is 6.40%.
The range of the Intrinsic Value is 48.37 - 155.65 USD
Based on its market price of 70.16 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 6.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.37 - 155.65 | 74.66 | 6.4% |
| DCF (Growth 10y) | 57.75 - 169.93 | 85.40 | 21.7% |
| DCF (EBITDA 5y) | 41.42 - 49.38 | 45.64 | -34.9% |
| DCF (EBITDA 10y) | 50.75 - 62.63 | 56.74 | -19.1% |
| Fair Value | 15.15 - 15.15 | 15.15 | -78.41% |
| P/E | 55.77 - 73.73 | 66.18 | -5.7% |
| EV/EBITDA | 33.61 - 45.42 | 38.61 | -45.0% |
| EPV | 25.16 - 34.30 | 29.73 | -57.6% |
| DDM - Stable | 36.61 - 131.27 | 83.94 | 19.6% |
| DDM - Multi | 50.68 - 132.77 | 72.38 | 3.2% |
| Market Cap (mil) | 301,800.97 |
| Beta | 0.13 |
| Outstanding shares (mil) | 4,301.61 |
| Enterprise Value (mil) | 336,484.97 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.93% |
| Cost of Debt | 4.39% |
| WACC | 6.50% |