Valuation Coca-Cola Europacific Partners plc

Equities

Market Closed - Euronext Amsterdam Other stock markets 16:35:28 20/06/2025 BST			5-day change	1st Jan Change
80.70 ^EUR	+1.00%		-0.25%	+7.60%

06-13	Moody's Changes Coca-Cola Europacific Partners' Outlook to Positive; Ratings Affirmed	MT
05-22	Coca-Cola Europacific Partners plc Announces Committee Changes, Effective May 23, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	17,933	22,383	23,510	27,636	34,573	36,915	-	-
Change	-	24.81%	5.04%	17.55%	25.1%	6.77%	-	-
Enterprise Value (EV) ¹	23,597	34,058	33,716	37,093	44,245	46,729	46,339	45,945
Change	-	44.33%	-1%	10.02%	19.28%	5.61%	-0.83%	-0.85%
P/E ratio	36.2x	22.5x	15.6x	16.6x	24.4x	19.8x	18.3x	17x
PBR	2.99x	3.19x	3.16x	3.46x	4.07x	4.14x	3.88x	3.58x
PEG	-	0x	0.3x	1.6x	-1.6x	0.6x	2.3x	2.17x
Capitalization / Revenue	1.69x	1.63x	1.36x	1.51x	1.69x	1.73x	1.67x	1.61x
EV / Revenue	2.22x	2.47x	1.95x	2.03x	2.16x	2.19x	2.1x	2x
EV / EBITDA	13.2x	12.7x	11.6x	11.9x	12.6x	12.5x	11.5x	10.9x
EV / EBIT	19.8x	18.1x	19x	15.6x	16.6x	16.7x	15.6x	14.5x
EV / FCF	20.7x	19.3x	13.9x	17.4x	19.5x	27x	24.7x	23x
FCF Yield	4.84%	5.19%	7.21%	5.75%	5.13%	3.7%	4.05%	4.35%
Dividend per Share ²	0.85	1.4	1.68	1.84	1.97	2.094	2.285	2.483
Rate of return	2.15%	2.85%	3.27%	3.06%	2.63%	2.59%	2.83%	3.08%
EPS ²	1.09	2.18	3.29	3.63	3.08	4.074	4.399	4.744
Distribution rate	78%	64.2%	51.1%	50.7%	64%	51.4%	52%	52.3%
Net sales ¹	10,606	13,763	17,320	18,302	20,438	21,294	22,068	22,938
EBITDA ¹	1,789	2,688	2,910	3,127	3,524	3,751	4,026	4,216
EBIT ¹	1,194	1,886	1,772	2,373	2,663	2,791	2,971	3,170
Net income ¹	498	998	1,508	1,669	1,418	1,806	1,964	2,108
Net Debt ¹	5,664	11,675	10,206	9,457	9,672	9,814	9,424	9,030
Reference price ²	39.45	49.08	51.45	60.20	75.00	80.70	80.70	80.70
Nbr of stocks (in thousands)	454,588	456,043	456,958	459,073	460,973	457,434	-	-
Announcement Date	11/02/21	16/02/22	16/02/23	23/02/24	14/02/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COCA-COLA EUROPACIFIC PARTNERS PLC	19.81x	2.19x	12.46x	2.59%	42.56B
PEPSICO, INC.	17.72x	2.33x	12.06x	4.36%	177B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.01x	1.41x	7.04x	3.91%	19.93B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	30.35x	0.51x	7.08x	2.43%	2.78B
OSOTSPA	12.94x	1.53x	8.12x	7.21%	1.28B
A.G. BARR P.L.C.	16.32x	1.6x	9.03x	2.63%	1.04B
Average	18.69x	1.59x	9.30x	3.86%	40.76B
Weighted average by Cap.	17.97x	2.20x	11.63x	4%