Calculate Coca Cola current stock value using DDM. Stock value = Dividend per share / (discount rate - dividend growth rate)

DPS(t) or TV(t)	Present value at 9.67%
0	DPS(0)	1.48
1	DPS(1)	1.25	1.14
2	DPS(2)	1.12	0.93
3	DPS(3)	1.07	0.81
4	DPS(4)	1.07	0.74
5	DPS(5)	1.14	0.72
5	Terminal Value	32.80	20.68
Intrinsic value of Coca-Cola's common stock (per share)			$25.01
Current share price			$42.68

Coca-Cola Co., required rate of return
Expected rate of return	12.50%

current dividend per share is $1.50