As of 2026-05-11, the Intrinsic Value of Coca-Cola Co (KO) is 86.16 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 78.42 USD, the upside of Coca-Cola Co is 9.90%.
The range of the Intrinsic Value is 58.05 - 165.40 USD
Based on its market price of 78.42 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 9.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.05 - 165.40 | 86.16 | 9.9% |
| DCF (Growth 10y) | 69.27 - 182.04 | 98.98 | 26.2% |
| DCF (EBITDA 5y) | 53.15 - 67.66 | 58.71 | -25.1% |
| DCF (EBITDA 10y) | 64.05 - 83.19 | 71.70 | -8.6% |
| Fair Value | 37.30 - 37.30 | 37.30 | -52.44% |
| P/E | 60.93 - 77.94 | 68.36 | -12.8% |
| EV/EBITDA | 37.73 - 56.47 | 47.70 | -39.2% |
| EPV | 26.35 - 35.23 | 30.79 | -60.7% |
| DDM - Stable | 37.42 - 130.51 | 83.96 | 7.1% |
| DDM - Multi | 59.97 - 150.42 | 84.39 | 7.6% |
| Market Cap (mil) | 337,531.44 |
| Beta | 0.21 |
| Outstanding shares (mil) | 4,304.15 |
| Enterprise Value (mil) | 370,847.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.08% |
| Cost of Debt | 5.00% |
| WACC | 6.72% |