As of 2026-11-14, the Intrinsic Value of Coca-Cola Co (KO) is 103.83 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.25 USD, the upside of Coca-Cola Co is 4.60%.
The range of the Intrinsic Value is 61.43 - 322.20 USD
Based on its market price of 99.25 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 4.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 61.43 - 322.20 | 103.83 | 4.6% |
| DCF (Growth 10y) | 72.02 - 346.42 | 116.88 | 17.8% |
| DCF (EBITDA 5y) | 50.98 - 63.22 | 56.07 | -43.5% |
| DCF (EBITDA 10y) | 62.20 - 80.31 | 69.90 | -29.6% |
| Fair Value | 39.84 - 39.84 | 39.84 | -59.86% |
| P/E | 75.43 - 110.99 | 85.31 | -14.0% |
| EV/EBITDA | 44.78 - 55.08 | 50.20 | -49.4% |
| EPV | 31.34 - 45.40 | 38.37 | -61.3% |
| DDM - Stable | 46.97 - 279.29 | 163.13 | 64.4% |
| DDM - Multi | 64.03 - 274.91 | 101.58 | 2.3% |
| Market Cap (mil) | 426,963.56 |
| Beta | -0.12 |
| Outstanding shares (mil) | 4,301.90 |
| Enterprise Value (mil) | 455,128.56 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.08% |
| Cost of Debt | 4.28% |
| WACC | 5.83% |