KO
Coca-Cola Co
Price:  
62.55 
USD
Volume:  
8,144,442.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Coca-Cola Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of Coca-Cola Co (KO) is 69.28 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.55 USD, the upside of Coca-Cola Co is %.

The range of the Intrinsic Value is 46.66 - 130.53 USD

62.55 USD
Stock Price
69.28 USD
Intrinsic Value
Intrinsic Value Details

Coca-Cola Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 46.66 - 130.53 69.28 10.8%
DCF (Growth 10y) 60.97 - 157.96 87.30 39.6%
DCF (EBITDA 5y) 45.30 - 63.05 56.80 -9.2%
DCF (EBITDA 10y) 58.67 - 82.83 72.98 16.7%
Fair Value 30.82 - 30.82 30.82 -50.73%
P/E 58.13 - 69.95 63.97 2.3%
EV/EBITDA 30.98 - 43.17 39.54 -36.8%
EPV 20.83 - 28.97 24.90 -60.2%
DDM - Stable 26.52 - 84.44 55.48 -11.3%
DDM - Multi 49.22 - 113.82 67.85 8.5%

Coca-Cola Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 269,462.90
Beta 0.22
Outstanding shares (mil) 4,307.96
Enterprise Value (mil) 301,569.90
Market risk premium 4.60%
Cost of Equity 7.64%
Cost of Debt 4.53%
WACC 7.11%