As of 2026-09-25, the Intrinsic Value of Coca-Cola Co (KO) is 91.70 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.10 USD, the upside of Coca-Cola Co is 4.10%.
The range of the Intrinsic Value is 55.96 - 243.54 USD
Based on its market price of 88.10 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 4.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.96 - 243.54 | 91.70 | 4.1% |
| DCF (Growth 10y) | 68.42 - 274.48 | 107.90 | 22.5% |
| DCF (EBITDA 5y) | 42.66 - 50.91 | 46.81 | -46.9% |
| DCF (EBITDA 10y) | 55.52 - 69.28 | 62.17 | -29.4% |
| Fair Value | 38.98 - 38.98 | 38.98 | -55.75% |
| P/E | 67.28 - 95.45 | 80.48 | -8.6% |
| EV/EBITDA | 35.97 - 49.55 | 41.79 | -52.6% |
| EPV | 29.51 - 42.32 | 35.92 | -59.2% |
| DDM - Stable | 43.63 - 214.98 | 129.30 | 46.8% |
| DDM - Multi | 58.95 - 208.89 | 90.04 | 2.2% |
| Market Cap (mil) | 379,054.66 |
| Beta | -0.04 |
| Outstanding shares (mil) | 4,302.55 |
| Enterprise Value (mil) | 409,690.66 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.37% |
| Cost of Debt | 4.39% |
| WACC | 6.07% |