Valuation Coca-Cola Europacific Partners plc

Equities

Market Closed - Euronext Amsterdam Other stock markets 16:55:00 13/05/2026 BST			5-day change	1st Jan Change
78.50 ^EUR	-1.51%		-3.44%	+1.29%

05-12	Coca-Cola Europacific Partners PLC - Special Call
04-29	UBS Adjusts Price Target on Coca-Cola Europacific Partners to $109 From $107, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	22,383	23,510	27,636	34,573	34,806	34,758	-	-
Change	-	5.04%	17.55%	25.1%	0.67%	-0.14%	-	-
Enterprise Value (EV) ¹	34,058	33,716	37,093	44,245	44,629	44,618	44,441	44,426
Change	-	-1%	10.02%	19.28%	0.87%	-0.02%	-0.4%	-0.03%
P/E ratio	22.5x	15.6x	16.6x	24.4x	18.2x	18.1x	16.6x	15.3x
PBR	3.19x	3.16x	3.46x	4.07x	4.44x	4.43x	4.03x	3.73x
PEG	-	0.3x	1.6x	-1.6x	0.5x	9.45x	1.81x	1.78x
Capitalization / Revenue	1.63x	1.36x	1.51x	1.69x	1.67x	1.62x	1.56x	1.5x
EV / Revenue	2.47x	1.95x	2.03x	2.16x	2.14x	2.08x	1.99x	1.92x
EV / EBITDA	12.7x	11.6x	11.9x	12.6x	12.1x	11.4x	10.7x	10.1x
EV / EBIT	18.1x	19x	15.6x	16.6x	15.9x	15.1x	14x	13.2x
EV / FCF	19.3x	13.9x	17.4x	19.5x	20.3x	25x	22.9x	21.5x
FCF Yield	5.19%	7.21%	5.75%	5.13%	4.94%	4%	4.37%	4.66%
Dividend per Share ²	1.4	1.68	1.84	1.97	2.04	2.213	2.388	2.58
Rate of return	2.85%	3.27%	3.06%	2.63%	2.63%	2.82%	3.04%	3.29%
EPS ²	2.18	3.29	3.63	3.08	4.26	4.342	4.739	5.147
Distribution rate	64.2%	51.1%	50.7%	64%	47.9%	51%	50.4%	50.1%
Net sales ¹	13,763	17,320	18,302	20,438	20,901	21,493	22,280	23,140
EBITDA ¹	2,688	2,910	3,127	3,524	3,700	3,904	4,154	4,387
EBIT ¹	1,886	1,772	2,373	2,663	2,808	2,962	3,165	3,376
Net income ¹	998	1,508	1,669	1,418	1,942	1,956	2,107	2,245
Net Debt ¹	11,675	10,206	9,457	9,672	9,823	9,860	9,683	9,668
Reference price ²	49.08	51.45	60.20	75.00	77.50	78.50	78.50	78.50
Nbr of stocks (in thousands)	456,043	456,958	459,073	460,973	449,106	442,777	-	-
Announcement Date	16/02/22	16/02/23	23/02/24	14/02/25	17/02/26	-	-	-

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	18.36x	2.1x	11.56x	2.78%	40.7B
PEPSICO, INC.	18.69x	2.48x	12.58x	3.87%	204B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.5x	1.42x	7.14x	4.1%	22.26B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	23.19x	0.68x	8.46x	2.13%	3.5B
OSOTSPA	12.03x	1.49x	6.86x	6.19%	1.32B
A.G. BARR P.L.C.	12.96x	1.38x	7.76x	3.37%	899M
Average	16.79x	1.59x	9.06x	3.74%	45.45B
Weighted average by Cap.	18.39x	2.31x	11.89x	3.71%