Coca-Cola Intrinsic
Value
As of 2025-02-17, the Intrinsic Value of Coca-Cola Co (KO) is
72.24 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.87 USD, the upside of Coca-Cola Co is
4.90%.
The range of the Intrinsic Value is 46.14 - 156.85 USD
72.24 USD
Intrinsic Value
Coca-Cola Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
46.14 - 156.85 |
72.24 |
4.9% |
DCF (Growth 10y) |
63.71 - 201.09 |
96.29 |
39.8% |
DCF (EBITDA 5y) |
46.44 - 59.61 |
53.00 |
-23.0% |
DCF (EBITDA 10y) |
63.31 - 85.57 |
73.92 |
7.3% |
Fair Value |
29.79 - 29.79 |
29.79 |
-56.75% |
P/E |
53.38 - 61.46 |
56.10 |
-18.5% |
EV/EBITDA |
32.54 - 43.26 |
39.82 |
-42.2% |
EPV |
20.49 - 31.04 |
25.77 |
-62.6% |
DDM - Stable |
25.23 - 97.07 |
61.15 |
-11.2% |
DDM - Multi |
49.14 - 137.15 |
71.24 |
3.4% |
Coca-Cola Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
296,278.75 |
Beta |
0.16 |
Outstanding shares (mil) |
4,302.00 |
Enterprise Value (mil) |
328,604.75 |
Market risk premium |
4.60% |
Cost of Equity |
7.48% |
Cost of Debt |
4.28% |
WACC |
6.98% |