Previous Close | $95.49 |
Intrinsic Value | $158.87 |
Upside potential | +66% |
Data is not available at this time.
Coca-Cola Europacific Partners PLC (CCEP) operates as a leading bottler and distributor within the global non-alcoholic ready-to-drink beverage industry, primarily serving Europe and the Asia-Pacific region. The company’s revenue model hinges on manufacturing, distributing, and marketing Coca-Cola brands, alongside other proprietary and licensed beverages, through an extensive supply chain network. CCEP’s product portfolio spans carbonated soft drinks, juices, waters, and energy drinks, catering to diverse consumer preferences and reinforcing its role as a critical partner in The Coca-Cola Company’s franchise system. Within the competitive beverage sector, CCEP distinguishes itself through operational scale, geographic diversification, and a focus on sustainability initiatives, including packaging innovation and reduced carbon footprint. Its market position is further strengthened by long-term contracts with Coca-Cola, ensuring stable demand and pricing power. The company’s strategic acquisitions, such as the merger with Coca-Cola Amatil, have expanded its footprint in high-growth markets, solidifying its position as a key player in the global beverage value chain.
CCEP reported revenue of $20.4 billion for the period, with net income of $1.4 billion, reflecting a net margin of approximately 6.9%. The company’s diluted EPS stood at $3.08, demonstrating steady profitability. Operating cash flow was robust at $3.1 billion, though capital expenditures of $791 million indicate ongoing investments in production capacity and efficiency improvements. These metrics underscore CCEP’s ability to convert revenue into cash while maintaining operational discipline.
The company’s earnings power is supported by its asset-light model and strong brand partnerships, enabling high returns on invested capital. CCEP’s focus on cost optimization and supply chain efficiency contributes to stable margins, even amid inflationary pressures. Its capital allocation strategy prioritizes growth investments, shareholder returns, and debt management, balancing short-term performance with long-term value creation.
CCEP’s balance sheet shows $1.6 billion in cash and equivalents against total debt of $11.3 billion, indicating a leveraged but manageable position. The company’s debt levels are typical for capital-intensive bottlers, and its strong cash flow generation provides ample coverage for interest obligations. Liquidity remains sufficient to support operations and strategic initiatives, though refinancing risks in a rising rate environment warrant monitoring.
CCEP has demonstrated consistent growth through geographic expansion and portfolio diversification, with a focus on premium and healthier beverage options. The company’s dividend policy is shareholder-friendly, with a dividend per share of $1.98, reflecting a commitment to returning capital. Future growth may hinge on market penetration in emerging regions and innovation in low- or no-sugar product lines, aligning with shifting consumer preferences.
The market values CEP as a stable, cash-generative business with moderate growth prospects. Its valuation multiples reflect investor confidence in its resilient revenue streams and strategic alignment with Coca-Cola’s global system. However, expectations are tempered by macroeconomic headwinds and competitive pressures in the beverage industry, which could impact margin expansion and top-line growth.
CCEP’s strategic advantages include its entrenched position in Coca-Cola’s ecosystem, scale efficiencies, and diversified geographic footprint. The outlook remains positive, driven by demand for branded beverages and sustainability-driven operational improvements. Risks include commodity price volatility and regulatory changes, but the company’s adaptive supply chain and innovation pipeline position it well for long-term resilience.
Company filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |