Valuation Coca-Cola Europacific Partners plc

Equities

Market Closed - Euronext Amsterdam Other stock markets 16:55:00 16/01/2026 GMT			5-day change	1st Jan Change
76.60 ^EUR	-0.91%		+0.92%	-1.16%

01-14	Analyst recommendations: Bank of America, Nvidia, Citigroup, Coca-Cola, Tesla…
01-14	Boring No More

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	34,763	34,763	-
Change	-	24.81%	5.04%	17.55%	25.1%	0.55%	0%	-
Enterprise Value (EV) ¹	23,597	34,058	33,716	37,093	44,245	44,651	44,426	44,052
Change	-	44.33%	-1%	10.02%	19.28%	0.92%	-0.5%	-0.84%
P/E ratio	36.2x	22.5x	15.6x	16.6x	24.4x	19.1x	17.6x	16.2x
PBR	2.99x	3.19x	3.16x	3.46x	4.07x	4.23x	3.97x	3.63x
PEG	-	0x	0.3x	1.6x	-1.6x	0.6x	2.07x	1.92x
Capitalization / Revenue	1.69x	1.63x	1.36x	1.51x	1.69x	1.66x	1.62x	1.56x
EV / Revenue	2.22x	2.47x	1.95x	2.03x	2.16x	2.13x	2.07x	1.97x
EV / EBITDA	13.2x	12.7x	11.6x	11.9x	12.6x	12x	11.3x	10.6x
EV / EBIT	19.8x	18.1x	19x	15.6x	16.6x	16.2x	15.1x	14x
EV / FCF	20.7x	19.3x	13.9x	17.4x	19.5x	25.2x	24.4x	22.2x
FCF Yield	4.84%	5.19%	7.21%	5.75%	5.13%	3.97%	4.1%	4.5%
Dividend per Share ²	0.85	1.4	1.68	1.84	1.97	2.043	2.204	2.397
Rate of return	2.15%	2.85%	3.27%	3.06%	2.63%	2.67%	2.88%	3.13%
EPS ²	1.09	2.18	3.29	3.63	3.08	4.015	4.356	4.724
Distribution rate	78%	64.2%	51.1%	50.7%	64%	50.9%	50.6%	50.7%
Net sales ¹	10,606	13,763	17,320	18,302	20,438	20,949	21,496	22,333
EBITDA ¹	1,789	2,688	2,910	3,127	3,524	3,729	3,916	4,153
EBIT ¹	1,194	1,886	1,772	2,373	2,663	2,760	2,934	3,143
Net income ¹	498	998	1,508	1,669	1,418	1,784	1,943	2,089
Net Debt ¹	5,664	11,675	10,206	9,457	9,672	9,889	9,663	9,290
Reference price ²	39.45	49.08	51.45	60.20	75.00	76.60	76.60	76.60
Nbr of stocks (in thousands)	454,588	456,043	456,958	459,073	460,973	453,819	453,819	-
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	19.08x	2.13x	11.97x	2.67%	40.32B
PEPSICO, INC.	23.33x	2.59x	13.32x	3.83%	202B
COCA-COLA FEMSA, S.A.B. DE C.V.	16.52x	1.45x	7.43x	3.79%	20.85B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	-11.61x	0.69x	-160.47x	1.77%	3.47B
OSOTSPA	14.67x	1.98x	9.16x	6.33%	1.69B
A.G. BARR P.L.C.	14.95x	1.47x	8.4x	2.85%	958M
Average	12.82x	1.72x	-18.36x	3.54%	44.95B
Weighted average by Cap.	21.63x	2.40x	10.39x	3.64%