investorscraft@gmail.com

Intrinsic ValueCoca-Cola Europacific Partners PLC (CCEP.L)

Previous Close£6,650.00
Intrinsic Value
Upside potential
Previous Close
£6,650.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Coca-Cola Europacific Partners PLC (CCEP) operates as a key bottler and distributor for The Coca-Cola Company across Europe and the Asia-Pacific region, serving approximately 600 million consumers. The company’s diversified portfolio includes iconic brands like Coca-Cola, Fanta, and Sprite, alongside energy drinks (Monster Energy), juices (Minute Maid), and ready-to-drink teas (Fuzetea). CCEP’s vertically integrated model—spanning production, distribution, and marketing—ensures control over supply chains and localized brand relevance. It competes in the non-alcoholic beverage sector, which is characterized by steady demand but intense rivalry from PepsiCo and regional players. CCEP’s scale and exclusive licensing agreements with Coca-Cola provide a competitive moat, while its focus on premiumization (e.g., smartwater, Costa Coffee) and sustainability initiatives (e.g., recycled packaging) aligns with evolving consumer preferences. The company’s geographic diversification mitigates market-specific risks, though exposure to inflationary cost pressures remains a challenge.

Revenue Profitability And Efficiency

CCEP reported revenue of £20.4 billion in the latest fiscal year, with net income of £1.4 billion, reflecting a net margin of approximately 6.9%. Operating cash flow stood at £3.1 billion, underscoring robust cash generation. Capital expenditures of £791 million indicate ongoing investments in production capacity and sustainability initiatives. The company’s asset-light distribution model contributes to efficient working capital management.

Earnings Power And Capital Efficiency

Diluted EPS of 308 pence demonstrates solid earnings power, supported by pricing strategies and cost efficiencies. The company’s return on invested capital (ROIC) is likely healthy, given its asset-light operations and strong brand partnerships, though exact figures are unavailable. Debt servicing is manageable, with operating cash flow covering interest obligations comfortably.

Balance Sheet And Financial Health

CCEP holds £1.6 billion in cash against £11.3 billion in total debt, indicating a leveraged but stable position. The debt-to-equity ratio appears elevated, typical for capital-intensive bottlers, but the company’s consistent cash flow generation mitigates refinancing risks. Liquidity remains adequate, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Organic growth is driven by premium product launches and market expansion, though volume growth is tempered by inflationary pressures. The dividend payout of 158.5 pence per share reflects a shareholder-friendly policy, with a yield likely competitive within the consumer defensive sector. Share buybacks or special dividends are possible given free cash flow resilience.

Valuation And Market Expectations

With a market cap of £30.4 billion and a beta of 0.61, CCEP trades as a lower-volatility defensive stock. The P/E ratio (based on diluted EPS) suggests moderate valuation multiples, aligning with steady-growth expectations. Investors likely prize its predictable cash flows and Coca-Cola’s brand strength.

Strategic Advantages And Outlook

CCEP’s strategic advantages include its exclusive Coca-Cola licensing, geographic diversification, and sustainability-driven innovation. Near-term challenges include input cost inflation and regulatory pressures on sugary beverages. Long-term growth hinges on premiumization, emerging markets, and digital supply chain enhancements. The outlook remains stable, supported by resilient demand for non-alcoholic beverages.

Sources

Company filings, LSE disclosures, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount