Valuation models
price $94.08 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused36.41 – 66.6647.6298% overvaluedDCF · Perpetuity growth · 10y35.68 – 64.6046.40103% overvaluedDCF · EBITDA exit · 5y44.21 – 48.8246.45103% overvaluedDCF · EBITDA exit · 10y41.58 – 49.7845.48107% overvaluedP/E · peers52.55 – 142.5197.213% undervaluedP/E · own history82.59 – 90.9687.717% overvaluedPEG—30.55208% overvaluedEV/EBITDA · peers39.11 – 134.8586.089% overvaluedEV/Revenue · peers21.51 – 73.8949.0292% overvaluedEarnings power value15.14 – 27.9420.14367% overvaluedDividend discount32.95 – 98.5751.4283% overvaluedWall St. consensus target—101.007% belowCost of capital (WACC)—6.86%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
47.62
Coca-Cola closed at $94.08 — overvalued by 98% vs model.
36.41the model's range66.66
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
20.14 – 97.21
Wall St. target
101.00 7% below
Above model, 1y
31 of 31 days
How it is valued
Valued asMature & stable
Low/slowing growth (~2% recent)High profitability (27% net margin)Pays dividendsHighly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.