As of 2024-06-01, the Intrinsic Value of Coca-Cola Co (KO) is 69.41 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.93 USD, the upside of Coca-Cola Co is %.
The range of the Intrinsic Value is 46.79 - 130.45 USD
62.93 USD
Stock Price
69.41 USD
Intrinsic Value
Intrinsic Value Details
Coca-Cola Intrinsic Value - Valuation Summary
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.79 - 130.45 | 69.41 | 10.3% |
| DCF (Growth 10y) | 61.14 - 157.87 | 87.46 | 39.0% |
| DCF (EBITDA 5y) | 44.63 - 64.35 | 56.63 | -10.0% |
| DCF (EBITDA 10y) | 58.05 - 84.21 | 72.83 | 15.7% |
| Fair Value | 30.82 - 30.82 | 30.82 | -51.03% |
| P/E | 59.13 - 72.12 | 65.27 | 3.7% |
| EV/EBITDA | 30.31 - 44.33 | 39.96 | -36.5% |
| EPV | 20.89 - 28.96 | 24.92 | -60.4% |
| DDM - Stable | 26.56 - 84.26 | 55.41 | -11.9% |
| DDM - Multi | 49.30 - 113.59 | 67.89 | 7.9% |
Coca-Cola Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) | 271,099.94 |
| Beta | 0.23 |
| Outstanding shares (mil) | 4,307.96 |
| Enterprise Value (mil) | 303,206.94 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.64% |
| Cost of Debt | 4.53% |
| WACC | 7.10% |
