KO
Coca-Cola Co
Price:  
60.02 
USD
Volume:  
18,054,880.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Coca-Cola Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Coca-Cola Co (KO) is 72.79 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.02 USD, the upside of Coca-Cola Co is %.

The range of the Intrinsic Value is 47.61 - 148.51 USD

60.02 USD
Stock Price
72.79 USD
Intrinsic Value
Intrinsic Value Details

Coca-Cola Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 47.61 - 148.51 72.79 21.3%
DCF (Growth 10y) 65.17 - 189.57 96.41 60.6%
DCF (EBITDA 5y) 45.35 - 62.49 55.35 -7.8%
DCF (EBITDA 10y) 61.99 - 87.76 75.92 26.5%
Fair Value 30.51 - 30.51 30.51 -49.17%
P/E 53.58 - 72.49 57.68 -3.9%
EV/EBITDA 30.07 - 44.82 37.43 -37.6%
EPV 20.92 - 30.24 25.58 -57.4%
DDM - Stable 26.76 - 94.55 60.66 1.1%
DDM - Multi 50.52 - 129.44 71.63 19.3%

Coca-Cola Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 259,491.06
Beta 0.20
Outstanding shares (mil) 4,323.41
Enterprise Value (mil) 292,189.06
Market risk premium 4.60%
Cost of Equity 7.42%
Cost of Debt 4.53%
WACC 6.94%