Coca-Cola Co (CHIX:CCC3D) Intrinsic Value: Projected FCF: €26.78 (As of Sep. 11, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

CHIX:CCC3D Coca-Cola Co CHIX:CCC3D
70 GF Score
Price €76.01
GF Value €63.45
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is Coca-Cola Co Intrinsic Value: Projected FCF?

Coca-Cola Co CHIX:CCC3D 70 Intrinsic Value: Projected FCF is €26.78 as of Sep. 11, 2026. GuruFocus rates CHIX:CCC3D with a GF Score™ of 70/100 and a GF Value™ of €63.45 (Modestly Overvalued). The stock has 6 warning signs investors should review. Among 77 Beverages - Non-Alcoholic companies, Coca-Cola Co ranks worse than 87.01% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-11), Coca-Cola Co's Intrinsic Value: Projected FCF is €26.78. The stock price of Coca-Cola Co is €76.01. Therefore, Coca-Cola Co's Price-to-Intrinsic-Value-Projected-FCF of today is 2.8.

The historical rank and industry rank for Coca-Cola Co's Intrinsic Value: Projected FCF or its related term are showing as below:

CHIX:CCC3d' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.98   Med: 2.53   Max: 3.07
Current: 2.84

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Coca-Cola Co was 3.07. The lowest was 1.98. And the median was 2.53.

CHIX:CCC3d's Price-to-Projected-FCF is ranked worse than
87.01% of 77 companies
in the Beverages - Non-Alcoholic industry
Industry Median: 1.23 vs CHIX:CCC3d: 2.84

Coca-Cola Co  (CHIX:CCC3d) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Coca-Cola Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=76.01/27.946151270671
=2.72

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Coca-Cola Co Intrinsic Value: Projected FCF Related Terms


Coca-Cola Co Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Coca-Cola Co's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Coca-Cola Co Intrinsic Value: Projected FCF Chart

Coca-Cola Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 24.86 26.08 22.00

Coca-Cola Co Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 21.42 22.89 22.00 20.49 25.73

CHIX:CCC3D vs PEP, MNST, KDP: Intrinsic Value: Projected FCF Comparison

For the Beverages - Non-Alcoholic subindustry, Coca-Cola Co's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Coca-Cola Co Price-to-Projected-FCF vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Coca-Cola Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Coca-Cola Co's Price-to-Projected-FCF falls into.


CHIX:CCC3D
70GF Score
Coca-Cola Co CHIX:CCC3D
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Coca-Cola Co Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Coca-Cola Co's Free Cash Flow(6 year avg) = €7,940.40.

Coca-Cola Co's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(12.018181128481*7940.40208+31378.2*0.8)/4313.000
=27.95

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of €26.78 mean?
Coca-Cola Co (CHIX:CCC3D) has a Intrinsic Value: Projected FCF of €26.78 as of Sep. 11, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Coca-Cola Co and its competitors. According to the industry distribution chart, Coca-Cola Co ranks #67 out of 77 companies in the Beverages - Non-Alcoholic industry, placing it in the top 87%.
Is Coca-Cola Co's Intrinsic Value: Projected FCF too high?
Coca-Cola Co's current Intrinsic Value: Projected FCF is €26.78. Based on the distribution chart, Coca-Cola Co ranks #67 out of 77 companies in the Beverages - Non-Alcoholic industry, which is in the bottom quartile relative to peers. Overall, Coca-Cola Co has a GF Score™ of 70/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Coca-Cola Co's Intrinsic Value: Projected FCF compare to PEP and MNST?
According to the Beverages - Non-Alcoholic industry distribution chart, Coca-Cola Co ranks #67 out of 77 companies for Intrinsic Value: Projected FCF. This places Coca-Cola Co in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.23. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Beverages - Non-Alcoholic company?
The median Intrinsic Value: Projected FCF among Beverages - Non-Alcoholic companies is 1.23, based on 77 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Coca-Cola Co and its competitors. For the Beverages - Non-Alcoholic industry, the median Intrinsic Value: Projected FCF is 1.23 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Coca-Cola Co's current Intrinsic Value: Projected FCF is €26.78. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Coca-Cola Co stock overvalued right now?
Based on GuruFocus' analysis, Coca-Cola Co (CHIX:CCC3D) is currently considered Modestly Overvalued. The stock's GF Value™ is €63.45, compared to a current price of €76.01 — trading 19.8% above its estimated fair value. The current Intrinsic Value: Projected FCF is €26.78. Coca-Cola Co's overall GF Score™ is 70/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Coca-Cola Co (CHIX:CCC3D), the current Intrinsic Value: Projected FCF is €26.78 as of Sep. 11, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Coca-Cola Co (CHIX:CCC3D) Overvalued in 2026?

Based on GuruFocus' analysis, Coca-Cola Co stock appears to be overvalued. The current stock price of €76.01 is trading 19.8% above its estimated GF Value™ of €63.45. GuruFocus considers Coca-Cola Co to be Modestly Overvalued.

Key valuation signals for CHIX:CCC3D:

  • Intrinsic Value: Projected FCF: €26.78
  • GF Value™: €63.45 vs. price of €76.01 (19.8% above fair value)
  • GF Score™: 70/100 with 6 warning signs

No single metric tells the full story. See the CHIX:CCC3D stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Coca-Cola Co Business Description

Address One Coca-Cola Plaza, Atlanta, GA, USA, 30313
Founded in 1886, Atlanta-headquartered Coca-Cola is the world's largest nonalcoholic beverage company, with a strong portfolio of 200 brands covering key categories including carbonated soft drinks, water, sports, energy, juice, and coffee. Together with bottlers and distribution partners, the company sells finished beverage products bearing Coca-Cola and licensed brands through retailers and food-service locations in more than 200 countries and regions globally. Coca-Cola generates around 60% of its total revenue overseas, with sizable contributions from emerging economies in Latin America and Asia-Pacific.
70GF Score

Get the complete analysis for CHIX:CCC3D

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€76.01
Price
€63.45
GF Value