As of 2025-07-11, the Intrinsic Value of Coca-Cola Co (KO) is 78.39 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.77 USD, the upside of Coca-Cola Co is 12.40%.
The range of the Intrinsic Value is 48.74 - 182.60 USD
Based on its market price of 69.77 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 12.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.74 - 182.60 | 78.39 | 12.4% |
| DCF (Growth 10y) | 63.67 - 218.70 | 98.20 | 40.8% |
| DCF (EBITDA 5y) | 39.72 - 57.21 | 50.15 | -28.1% |
| DCF (EBITDA 10y) | 53.73 - 77.81 | 67.09 | -3.8% |
| Fair Value | 12.53 - 12.53 | 12.53 | -82.04% |
| P/E | 51.26 - 68.78 | 60.64 | -13.1% |
| EV/EBITDA | 23.02 - 43.22 | 36.48 | -47.7% |
| EPV | 23.91 - 34.60 | 29.26 | -58.1% |
| DDM - Stable | 30.65 - 124.31 | 77.48 | 11.1% |
| DDM - Multi | 53.79 - 157.70 | 78.85 | 13.0% |
| Market Cap (mil) | 300,290.10 |
| Beta | 0.15 |
| Outstanding shares (mil) | 4,304.00 |
| Enterprise Value (mil) | 340,984.10 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.77% |
| Cost of Debt | 4.47% |
| WACC | 6.37% |