KO
Coca-Cola Co
Price:  
69.77 
USD
Volume:  
14,590,988.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Coca-Cola Intrinsic Value

12.40 %
Upside

What is the intrinsic value of Coca-Cola?

As of 2025-07-11, the Intrinsic Value of Coca-Cola Co (KO) is 78.39 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.77 USD, the upside of Coca-Cola Co is 12.40%.

The range of the Intrinsic Value is 48.74 - 182.60 USD

Is Coca-Cola undervalued or overvalued?

Based on its market price of 69.77 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 12.40%.

69.77 USD
Stock Price
78.39 USD
Intrinsic Value
Intrinsic Value Details

Coca-Cola Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 48.74 - 182.60 78.39 12.4%
DCF (Growth 10y) 63.67 - 218.70 98.20 40.8%
DCF (EBITDA 5y) 39.72 - 57.21 50.15 -28.1%
DCF (EBITDA 10y) 53.73 - 77.81 67.09 -3.8%
Fair Value 12.53 - 12.53 12.53 -82.04%
P/E 51.26 - 68.78 60.64 -13.1%
EV/EBITDA 23.02 - 43.22 36.48 -47.7%
EPV 23.91 - 34.60 29.26 -58.1%
DDM - Stable 30.65 - 124.31 77.48 11.1%
DDM - Multi 53.79 - 157.70 78.85 13.0%

Coca-Cola Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 300,290.10
Beta 0.15
Outstanding shares (mil) 4,304.00
Enterprise Value (mil) 340,984.10
Market risk premium 4.60%
Cost of Equity 6.77%
Cost of Debt 4.47%
WACC 6.37%