As of 2026-04-03, the Intrinsic Value of Coca-Cola Co (KO) is 93.64 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.72 USD, the upside of Coca-Cola Co is 22.10%.
The range of the Intrinsic Value is 61.35 - 195.98 USD
Based on its market price of 76.72 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 22.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 61.35 - 195.98 | 93.64 | 22.1% |
| DCF (Growth 10y) | 72.94 - 214.86 | 107.18 | 39.7% |
| DCF (EBITDA 5y) | 50.94 - 62.25 | 56.43 | -26.5% |
| DCF (EBITDA 10y) | 62.60 - 78.44 | 70.12 | -8.6% |
| Fair Value | 35.71 - 35.71 | 35.71 | -53.46% |
| P/E | 55.59 - 75.32 | 67.90 | -11.5% |
| EV/EBITDA | 33.95 - 52.75 | 42.86 | -44.1% |
| EPV | 28.09 - 37.55 | 32.82 | -57.2% |
| DDM - Stable | 39.05 - 152.51 | 95.78 | 24.8% |
| DDM - Multi | 61.87 - 175.23 | 90.01 | 17.3% |
| Market Cap (mil) | 329,951.25 |
| Beta | 0.15 |
| Outstanding shares (mil) | 4,300.72 |
| Enterprise Value (mil) | 365,173.25 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.63% |
| Cost of Debt | 5.00% |
| WACC | 6.32% |