As of 2026-05-24, the Intrinsic Value of Coca-Cola Consolidated Inc (COKE) is 136.69 USD. This Coca-Cola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 175.53 USD, the upside of Coca-Cola Consolidated Inc is -22.10%.
The range of the Intrinsic Value is 101.68 - 198.20 USD
Based on its market price of 175.53 USD and our intrinsic valuation, Coca-Cola Consolidated Inc (COKE) is overvalued by 22.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 101.68 - 198.20 | 136.69 | -22.1% |
| DCF (Growth 10y) | 128.46 - 239.62 | 168.93 | -3.8% |
| DCF (EBITDA 5y) | 170.20 - 228.83 | 190.03 | 8.3% |
| DCF (EBITDA 10y) | 185.62 - 264.17 | 214.44 | 22.2% |
| Fair Value | 217.30 - 217.30 | 217.30 | 23.79% |
| P/E | 169.45 - 204.75 | 182.67 | 4.1% |
| EV/EBITDA | 177.46 - 238.76 | 208.06 | 18.5% |
| EPV | 77.17 - 125.17 | 101.17 | -42.4% |
| DDM - Stable | 79.40 - 166.68 | 123.04 | -29.9% |
| DDM - Multi | 105.84 - 175.12 | 132.14 | -24.7% |
| Market Cap (mil) | 11,683.28 |
| Beta | 0.22 |
| Outstanding shares (mil) | 66.56 |
| Enterprise Value (mil) | 14,089.09 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.68% |
| Cost of Debt | 6.80% |
| WACC | 6.36% |