As of 2026-02-02, the Intrinsic Value of Coca-Cola Co (KO) is 80.30 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 74.81 USD, the upside of Coca-Cola Co is 7.30%.
The range of the Intrinsic Value is 51.18 - 176.80 USD
Based on its market price of 74.81 USD and our intrinsic valuation, Coca-Cola Co (KO) is undervalued by 7.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 51.18 - 176.80 | 80.30 | 7.3% |
| DCF (Growth 10y) | 61.10 - 192.95 | 91.82 | 22.7% |
| DCF (EBITDA 5y) | 41.25 - 50.52 | 44.50 | -40.5% |
| DCF (EBITDA 10y) | 51.21 - 64.37 | 56.25 | -24.8% |
| Fair Value | 15.15 - 15.15 | 15.15 | -79.75% |
| P/E | 57.23 - 74.89 | 67.00 | -10.4% |
| EV/EBITDA | 32.96 - 45.49 | 38.47 | -48.6% |
| EPV | 26.35 - 35.80 | 31.08 | -58.5% |
| DDM - Stable | 38.75 - 149.04 | 93.90 | 25.5% |
| DDM - Multi | 53.70 - 150.85 | 78.08 | 4.4% |
| Market Cap (mil) | 321,803.44 |
| Beta | 0.11 |
| Outstanding shares (mil) | 4,301.61 |
| Enterprise Value (mil) | 356,487.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.65% |
| Cost of Debt | 4.39% |
| WACC | 6.28% |