As of 2025-08-02, the Intrinsic Value of Coca-Cola Co (KO) is 74.98 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.86 USD, the upside of Coca-Cola Co is 8.90%.
The range of the Intrinsic Value is 46.94 - 170.25 USD
Based on its market price of 68.86 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 8.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.94 - 170.25 | 74.98 | 8.9% |
| DCF (Growth 10y) | 59.18 - 196.11 | 90.50 | 31.4% |
| DCF (EBITDA 5y) | 40.29 - 56.15 | 50.12 | -27.2% |
| DCF (EBITDA 10y) | 51.82 - 73.14 | 63.99 | -7.1% |
| Fair Value | 14.15 - 14.15 | 14.15 | -79.45% |
| P/E | 60.24 - 71.04 | 68.00 | -1.2% |
| EV/EBITDA | 29.61 - 43.47 | 39.58 | -42.5% |
| EPV | 23.68 - 34.16 | 28.92 | -58.0% |
| DDM - Stable | 33.78 - 132.90 | 83.34 | 21.0% |
| DDM - Multi | 50.85 - 145.74 | 74.27 | 7.9% |
| Market Cap (mil) | 296,392.03 |
| Beta | 0.18 |
| Outstanding shares (mil) | 4,304.27 |
| Enterprise Value (mil) | 336,248.03 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.89% |
| Cost of Debt | 4.39% |
| WACC | 6.46% |