EN DE
Data-driven stock valuation

The Coca-Cola Company (KO) fair value: what the stock is really worth

We calculate from audited financials what The Coca-Cola Company is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily, free.

  1. Compare price with fair valuebelow fair value = cheap, above = expensive
  2. Check the quality50 and up solid, 75 and up strong
  3. Watch it or check another stockalert when fair value or trend changes

Consumer Defensive · US · Market cap $351B · ISIN US1912161007

At a glance

TC The Coca-Cola Company logo The Coca-Cola Company KO · US
Price$88.07
Fair Value$36.57
Upside−58.5%
Quality67/100

A solid business, but trading 141% above our fair value of $36.57.

As of Sep 6, 2026, the fair value of The Coca-Cola Company is $36.57 per share against a price of $88.07, so the fair value sits 58% below the price. A model estimate from reported figures, not an analyst target.

!Mixed Growth (revenue 5y +7.7 %/yr)
Highly profitable · 27.8% net margin
Moderate debt · generates free cash flow
·2.34% dividend yield
!Mixed vs. peers (6/15)
Wide moat 90/100
Evidence: High Range $21.38 to $47.76

Fair value as of: Sep 6, 2026

From 25 valuation models · updated yesterday

Share price +1.4% over the past month.

Watch The Coca-Cola Company for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($47.76). The favourable scenario is already priced in.
  • Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($21.38 to $47.76) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

$91.99 $45.60 Fair Value $36.57 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 6, 2026.

How to read this chart

60‑month range $45.60 – $91.99 · fair‑value band $21.38 – $47.76 · the $88.07 price screens above the $36.57 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 6, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

The Coca-Cola Company (KO) currently trades at $88.07, while our model-based Fair Value estimate is $36.57, implying the stock looks roughly 140.8% overvalued today. The Quality Score stands at 67/100 (solid quality), in the Consumer Defensive sector. Bull case: the Growth Earnings group reads highest at a median of $51.37 per share, and 0 of the 25 models we run sit above the $88.07 price. Bear case: the Asset-Based group reads lowest at $5.01, and 25 of the 25 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, The Coca-Cola Company generated revenue of $49.3B at a net margin of 27.8%. Revenue grew 12.1% year over year. It earns a return on equity of 43.4%. Net debt stands at $35.2B. Fundamentals as of Sep 6, 2026

Scenario range: $21.38 (bear) to $47.76 (bull), the price of $88.07 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades near its 52-week high and 37% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −13% fair-value upside, at −58%, KO screens richer than that median.

Fair Value models

Based on fiscal year 2025 figures (about 8 months old). Earnings retained since then ($0.7671 per share) are deliberately not added.

Each model values the company its own way; the fair value above is the evidence-weighted blend. Evidence (0 to 100) shows how complete a model's inputs are. How we calculate →

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $6.33 $12.73 $22.27 77
Growth DCF $6.81 $12.84 $21.48 76
Owner Earnings $23.83 $38.38 $60.07 75
All 25 models by family
DCF Models
FCF DCF $6.33 $12.73 $22.27 77
Owner Earnings $23.83 $38.38 $60.07 75
5Y Revenue Exit $4.53 $10.42 $17.61 69
5Y EBITDA Exit $16.48 $31.56 $48.44 73
5Y P/E Exit $24.67 $46.06 $67.39 69
10Y Revenue Exit $4.71 $10.16 $16.80 64
10Y EBITDA Exit $12.68 $24.75 $39.69 66
10Y P/E Exit $17.91 $34.75 $53.75 62
Earnings-Based
Graham-Dodd $20.72 $47.00 $60.20 65
PEG = 1.0 $7.76 $11.09 $14.42 57
EPV $17.93 $22.41 $26.38 74
Dividend Discount
Gordon GGM $19.63 $33.25 $50.07 67
DDM Multi-Stage $19.63 $29.27 $40.51 66
Multiples
P/E Multiple $47.98 $63.97 $79.97 63
P/S Multiple $13.37 $17.83 $22.29 58
P/B Multiple $30.84 $41.12 $51.40 55
EV/EBIT $33.38 $46.97 $60.57 65
EV/EBITDA $26.16 $37.35 $48.54 67
EV/Revenue $4.30 $9.31 $14.33 51
Asset-Based
NCAV (Graham) $3.74 $5.01 $7.48 54
Growth DCF
Growth DCF $6.81 $12.84 $21.48 76
Rev-Margin DCF $4.53 $10.58 $17.03 70
Economic Profit
Residual Income $19.53 $24.27 $131.08 64
ROIC Compounder $18.98 $25.34 $32.44 72
Growth Earnings
Growth-Adj P/E $35.96 $51.37 $66.78 67

Widest divergence: Growth Earnings ($51.37) versus Asset-Based ($5.01). Highest evidence: FCF DCF (77).

Notify me when KO reaches fair value

Put KO on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 27.7
P/S ratio 7.57 P/E × margin
EPS (TTM) $3.18 price ÷ EPS = P/E 27.7
Dividend yield 2.3% payout 64.8%
Net margin 27.3% FY2025
Return on equity 43.4% TTM
More key figures
Profitability
Return on assets (EBIT) 11.5% avg 5y
Operating margin 35.1% TTM
Growth
Revenue (TTM) $49.3B TTM
Revenue growth (YoY) +12.1% 3y avg +3.7%
EPS growth (YoY) +18.2%
Balance sheet & cash flow
Free cash flow $5.3B FY2025
Net debt $35.2B FY2025 · ≈ 6.7 yrs of FCF

Figures from reported company fundamentals · as of Sep 6, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 67/100

Of which business quality 62 · Market factors (momentum, volatility) 79

Profitability 71
Margins and returns on capital today
Quality Growth 59
Are margins and returns improving?
Cashflow 44
Earnings quality: real cash, not paper profit
Fin. Strength 51
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 96
Calm price path (market factor)
Momentum 63
Price trend over the last 3–12 months (market factor)
52W Momentum 85
Distance to the 52-week high (market factor)
Net Issuance 84
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

The Coca-Cola Company, a beverage company, manufactures and sells various nonalcoholic beverages in the United States and internationally. The company provides Trademark Coca-Cola, sparkling soft drinks and flavors; water, sports, coffee, and tea; juice, value-added dairy, and plant-based beverages; and emerging beverages.

Full company description

The Coca-Cola Company, a beverage company, manufactures and sells various nonalcoholic beverages in the United States and internationally. The company provides Trademark Coca-Cola, sparkling soft drinks and flavors; water, sports, coffee, and tea; juice, value-added dairy, and plant-based beverages; and emerging beverages. It also offers beverage concentrates and syrups, as well as fountain syrups to fountain retailers comprising restaurants and convenience stores. The company sells its products under the Coca-Cola, Diet Coke/Coca-Cola Light, Coca-Cola Zero Sugar, caffeine free Diet Coke, Cherry Coke, Fanta, Sprite, Simply, Fanta Orange, Fanta Zero Orange, Fanta Zero Sugar, Fanta Apple, Sprite Zero Sugar, Simply Orange, Simply Apple, Simply Grapefruit, Fresca, Schweppes, Thums Up, Aquarius, Ayataka, BODYARMOR, Ciel, Costa, Crystal, Dasani, Fuze Tea, Georgia, glacéau smartwater, glacéau vitaminwater, Gold Peak, I LOHAS, Powerade, Topo Chico, Core Power, Del Valle, fairlife, innocent, Maaza, Minute Maid, Minute Maid Pulpy, Santa Clara, and dogadan brands. It operates through a network of independent bottling partners, distributors, wholesalers, and retailers, as well as through bottling and distribution operators. The Coca-Cola Company was founded in 1886 and is headquartered in Atlanta, Georgia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

The Coca-Cola Company reported revenue of $47.9B in FY2025 versus $38.7B in FY2021, a compound +5.5%/yr. Reported net income was $13.1B in FY2025, compounding +7.6%/yr from FY2021.

Growth Quality 76/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$47.9B
Latest YoY
+1.9%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.7%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.7%
Avg. revenue growth/yr (40Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.6%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
+9.8%
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share+7.5%
Dividend yield2.3%
Trend Two data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.5Y 8.0% vs 10Y 6.7%, steady
Operating margin (EBIT) Operating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.27.3% (2020) → 28.7% (2025) · rising
Worst earnings drop27% (2011) · in USD
Revenue +5.5%/yr
FY21 $38.7B
FY22 $43.0B
FY23 $45.8B
FY24 $47.1B
FY25 $47.9B
Net income +7.6%/yr
FY21 $9.8B
FY22 $9.5B
FY23 $10.7B
FY24 $10.6B
FY25 $13.1B
Character of growth · EPS growth decomposed (2014-2025) +5.9 % p.a.
Revenue per share +0.9 %

of which total revenue +0.7 % · buybacks/dilution +0.2 %

EBIT margin +2.2 %
Tax rate +0.6 %
Residual (interest, one-offs) +2.1 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

KO screens 141% overvalued. Compare with PepsiCo, Inc →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "The Coca-Cola Company Fair Value". https://www.fairvalue-calculator.com/stock/KO

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Beverages - Non-Alcoholic · 87 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Valuation
Quality Score 67 · Top 25%
Fair Value upside −59% · Bottom 25%
Profitability
Return on equity (TTM) 43% · Top 25%
Return on assets 10% · Above median
Net margin (TTM) 28% · Top 25%
Operating margin (TTM) 35% · Top 25%
Growth and dividend
Revenue growth 12% · Above median
Dividend yield (TTM) 2.3% · Below median
Balance sheet
Debt / equity 1.31× · Highest 25%

Valuation Multiples vs Beverages - Non-Alcoholic median · lower = cheaper

P/E (TTM) 27.7× · Priciest 25%
P/B 10.91× · Priciest 25%
P/S (TTM) 7.12× · Priciest 25%
P/FCF 66.3× · Priciest 25%
EV/EBITDA 22.9× · Priciest 25%
PEG 4.15× · Priciest 25%

What the price implies (reverse DCF)

The inverse question: what free-cash-flow growth must The Coca-Cola Company deliver for ten years so that today's price is fair in our DCF model? Same formula, same discount rate as the fair value.

Implied FCF growth, 10 years+20.9 % per year
Achieved revenue growth, 5 years+7.7 % p.a.
Sector median revenue growth+3.1 %
FCF yield on price1.39 %
Discount rate (WACC) in the models7.6 %

The price demands an acceleration versus past growth: a high bar the company still has to clear. Ranking of the largest stocks →

Context: sector, industry, market

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 16
FUTURE61 · sector 43
PAST100 · sector 51
HEALTH35 · sector 97
DIVIDEND47 · sector 54

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Alcohol

Similar stocks

10 more Beverages - Non-Alcoholic stocks, each showing price versus our Fair Value estimate (as of Sep 6, 2026).

Stock Price Fair Value vs Fair Value
PepsiCo, Inc PEP $137.63 $106.91 −22%
Monster Beverage Corporation MNST $43.82 $35.82 −18%
Nongfu Spring Co 9633 HK$42.54 HK$30.90 −27%
Coca-Cola Europacific Partners PLC CCEP €93.10 €70.86 −24%
Keurig Dr Pepper Inc KDP $32.18 $30.99 −4%
Coca-Cola FEMSA, S.A. KOF $112.58 $108.50 −4%
Coca-Cola HBC AG EEE €53.10 €46.77 −12%
Varun Beverages Limited VBL ₹431.00 ₹187.49 −56%
Eastroc Beverage (Group) Co 605499 ¥123.07 ¥107.57 −13%
MIXUE Group 2097 HK$232.60 HK$307.46 +32%

Compare The Coca-Cola Company with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Frequently asked questions

Is The Coca-Cola Company (KO) overvalued or undervalued?
As of Sep 6, 2026, our model estimates a fair value of $36.57 versus a price of $88.07, about −58% upside (overvalued).
What is the fair value of KO?
Our model-based fair value for The Coca-Cola Company is $36.57 (as of Sep 6, 2026), built from audited fundamentals. The current price: $88.07.
What is the quality score of KO?
The Coca-Cola Company has a Quality Score of 67/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for The Coca-Cola Company (KO)?
Our model-based price target is the fair value of $36.57 (as of Sep 6, 2026) from 25 valuation models. Cautious scenario $21.38, optimistic scenario $47.76. It is a calculation from audited fundamentals, not an analyst target.
What is the The Coca-Cola Company stock forecast for 2026?
Our models put fair value at $36.57, about −58% upside versus a price of $88.07 (overvalued). Cautious scenario $21.38, optimistic scenario $47.76. The calculation is refreshed regularly with new filings.
What is the revenue of The Coca-Cola Company (KO)?
The Coca-Cola Company reported trailing-twelve-month revenue of about $49.3B (latest available figure, as of Sep 6, 2026).
What is the net profit margin of KO?
The net profit margin of The Coca-Cola Company is about 27.8%, meaning it keeps roughly 27.8% of revenue as net income. Based on the latest reported figures.
Does The Coca-Cola Company pay a dividend?
The Coca-Cola Company currently shows a dividend yield of about 2.34% relative to its recent price (as of Sep 6, 2026).
What growth is priced into The Coca-Cola Company (KO)?
For today's price to be fair in a discounted-cash-flow model, The Coca-Cola Company would have to grow free cash flow by +20.9 % per year for ten years (discount rate 7.6 %, then 2 % perpetual growth). Over the last 5 years revenue grew +7.7 % per year. As of Sep 6, 2026.
What discount rate (WACC) does the fair value of KO use?
Our models discount The Coca-Cola Company at 7.6 %: a base by market capitalisation (mega), damped by beta 0.35, country premium for USA. The same rate applies in all 26 models.
Free · no account needed

Watch The Coca-Cola Company in the live analysis

One click puts The Coca-Cola Company on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.