As of 2026-06-20, the Intrinsic Value of Coca-Cola Co (KO) is 89.34 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.39 USD, the upside of Coca-Cola Co is 12.50%.
The range of the Intrinsic Value is 58.88 - 182.62 USD
Based on its market price of 79.39 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 12.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.88 - 182.62 | 89.34 | 12.5% |
| DCF (Growth 10y) | 70.27 - 200.96 | 102.65 | 29.3% |
| DCF (EBITDA 5y) | 53.64 - 66.93 | 57.20 | -28.0% |
| DCF (EBITDA 10y) | 64.71 - 83.16 | 70.67 | -11.0% |
| Fair Value | 37.31 - 37.31 | 37.31 | -53.00% |
| P/E | 65.99 - 94.21 | 72.24 | -9.0% |
| EV/EBITDA | 38.05 - 57.07 | 45.18 | -43.1% |
| EPV | 26.67 - 36.55 | 31.61 | -60.2% |
| DDM - Stable | 38.06 - 144.45 | 91.26 | 15.0% |
| DDM - Multi | 61.02 - 166.49 | 87.77 | 10.6% |
| Market Cap (mil) | 341,573.88 |
| Beta | 0.13 |
| Outstanding shares (mil) | 4,302.48 |
| Enterprise Value (mil) | 374,889.88 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.92% |
| Cost of Debt | 5.00% |
| WACC | 6.60% |