As of 2026-08-10, the Intrinsic Value of Coca-Cola Co (KO) is 90.62 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 87.05 USD, the upside of Coca-Cola Co is 4.10%.
The range of the Intrinsic Value is 55.90 - 230.71 USD
Based on its market price of 87.05 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 4.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.90 - 230.71 | 90.62 | 4.1% |
| DCF (Growth 10y) | 68.35 - 260.02 | 106.63 | 22.5% |
| DCF (EBITDA 5y) | 43.99 - 53.79 | 48.38 | -44.4% |
| DCF (EBITDA 10y) | 56.81 - 72.15 | 63.68 | -26.8% |
| Fair Value | 38.98 - 38.98 | 38.98 | -55.22% |
| P/E | 70.10 - 103.51 | 80.57 | -7.4% |
| EV/EBITDA | 37.50 - 51.48 | 44.10 | -49.3% |
| EPV | 29.49 - 41.72 | 35.60 | -59.1% |
| DDM - Stable | 43.50 - 203.62 | 123.56 | 41.9% |
| DDM - Multi | 58.78 - 197.86 | 88.81 | 2.0% |
| Market Cap (mil) | 374,536.97 |
| Beta | 0.04 |
| Outstanding shares (mil) | 4,302.55 |
| Enterprise Value (mil) | 405,172.97 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.41% |
| Cost of Debt | 4.39% |
| WACC | 6.11% |