KOUS marketConsumer staples· Beverages
FAIR VALUE (BLENDED)
$32.84
CURRENT PRICE
$84.92
Computed Jul 17, 2026 from SEC 10-K data
≈159% over fair value · high confidence — you're paying well above intrinsic value, with no protection left.
Sell guidance from the valuation — not financial advice. The call is yours.
Graham number is shown but not counted in the estimate — asset-light business — book value understates its worth.
Plain-language read on what each number means — and which to trust for this company.
$25.70
FCF base $6.6B · growth 0% · WACC 7.5%
$39.98
$21.13
Shown for context — not counted in the blended fair value (asset-light business — book value understates its worth).
N/A — non-positive owner earnings
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
How much would this pay you in dividends?
≈ 11 shares of KO
$21.34 per year in dividends (2.28%)
Based on the trailing-12-month dividend ($1.94/share), at the KO price. Dividends aren't guaranteed and can be cut.
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 17, 2026.