As of 2026-10-22, the Intrinsic Value of Coca-Cola Co (KO) is 93.25 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.68 USD, the upside of Coca-Cola Co is 0.60%.
The range of the Intrinsic Value is 56.48 - 255.67 USD
Based on its market price of 92.68 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 0.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 56.48 - 255.67 | 93.25 | 0.6% |
| DCF (Growth 10y) | 69.06 - 288.15 | 109.72 | 18.4% |
| DCF (EBITDA 5y) | 47.66 - 56.87 | 51.83 | -44.1% |
| DCF (EBITDA 10y) | 60.54 - 75.85 | 67.47 | -27.2% |
| Fair Value | 38.98 - 38.98 | 38.98 | -57.94% |
| P/E | 68.28 - 98.07 | 81.52 | -12.0% |
| EV/EBITDA | 41.60 - 52.37 | 46.92 | -49.4% |
| EPV | 29.73 - 42.84 | 36.29 | -60.8% |
| DDM - Stable | 44.14 - 226.40 | 135.27 | 46.0% |
| DDM - Multi | 59.65 - 219.98 | 91.85 | -0.9% |
| Market Cap (mil) | 398,760.34 |
| Beta | -0.01 |
| Outstanding shares (mil) | 4,302.55 |
| Enterprise Value (mil) | 429,396.34 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.30% |
| Cost of Debt | 4.39% |
| WACC | 6.03% |