As of 2024-01-03, the Intrinsic Value of Coca-Cola Co (KO) is 63.01 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.82 USD, the upside of Coca-Cola Co is 5.30%.
The range of the Intrinsic Value is 43.26 - 113.32 USD
59.82 USD
Stock Price
63.01 USD
Intrinsic Value
Intrinsic Value Details
Coca-Cola Intrinsic Value - Valuation Summary
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 43.26 - 113.32 | 63.01 | 5.3% |
| DCF (Growth 10y) | 58.33 - 141.89 | 82.04 | 37.1% |
| DCF (EBITDA 5y) | 44.00 - 63.85 | 55.27 | -7.6% |
| DCF (EBITDA 10y) | 58.30 - 85.24 | 72.66 | 21.5% |
| Fair Value | 62.29 - 62.29 | 62.29 | 4.13% |
| P/E | 59.80 - 91.47 | 72.74 | 21.6% |
| EV/EBITDA | 30.66 - 50.10 | 41.63 | -30.4% |
| EPV | 17.55 - 24.33 | 20.94 | -65.0% |
| DDM - Stable | 25.07 - 75.73 | 50.40 | -15.7% |
| DDM - Multi | 42.63 - 93.89 | 57.97 | -3.1% |
Coca-Cola Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) | 258,626.39 |
| Beta | 0.17 |
| Outstanding shares (mil) | 4,323.41 |
| Enterprise Value (mil) | 286,914.38 |
| Market risk premium | 5.00% |
| Cost of Equity | 7.96% |
| Cost of Debt | 4.46% |
| WACC | 7.37% |
