KO
Coca-Cola Co
Price:  
68.87 
USD
Volume:  
20,751,944.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Coca-Cola Intrinsic Value

4.90 %
Upside

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

68.87 USD
Stock Price
72.24 USD
Intrinsic Value
Intrinsic Value Details

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%