As of 2025-08-11, the Intrinsic Value of Coca-Cola Co (KO) is 72.90 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.34 USD, the upside of Coca-Cola Co is 3.60%.
The range of the Intrinsic Value is 45.90 - 162.15 USD
Based on its market price of 70.34 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 3.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.90 - 162.15 | 72.90 | 3.6% |
| DCF (Growth 10y) | 57.87 - 186.80 | 88.00 | 25.1% |
| DCF (EBITDA 5y) | 40.84 - 55.82 | 50.45 | -28.3% |
| DCF (EBITDA 10y) | 52.10 - 72.53 | 64.04 | -9.0% |
| Fair Value | 14.15 - 14.15 | 14.15 | -79.88% |
| P/E | 60.03 - 73.38 | 67.66 | -3.8% |
| EV/EBITDA | 30.37 - 43.14 | 39.93 | -43.2% |
| EPV | 23.24 - 33.60 | 28.42 | -59.6% |
| DDM - Stable | 33.19 - 127.71 | 80.45 | 14.4% |
| DDM - Multi | 49.94 - 140.01 | 72.55 | 3.1% |
| Market Cap (mil) | 302,720.16 |
| Beta | 0.21 |
| Outstanding shares (mil) | 4,303.67 |
| Enterprise Value (mil) | 342,576.16 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.98% |
| Cost of Debt | 4.39% |
| WACC | 6.54% |