Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
65.48 USD61.02 USD77.27 USD
+55.6%
61.02 USDCurrent price is 55.6% above the base model value.
C
Consumer DefensiveBeverages - Non-AlcoholicUnited Kingdom
CCEP.US · Coca-Cola Europacific Partners PLC
NMS · US · USD
Latest price94.95 USD
30D+6.09%
Vs. base value+63.3%
Research summary
CCEP.US latest organized financial period shows revenue grew +2.27% YoY and net income grew +36.95% YoY. Current price is about 94.95 USD, while the model base case is about 58.15 USD; the current price sits +63.3% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue21B USD
Net income2B USD
Free cash flow2B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price94.95 USD
Base value58.15 USD
Vs. base+63.3%
Price date2026/04/28
60.38 USD58.15 USD66.28 USD
+63.28%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
95.10 USD138.94 USD171.23 USD
-31.66%
138.94 USDCurrent price is 31.7% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth3.6%
Current price implies roughly 3.6% annualized FCF growth.
3.6%Current price implies roughly 3.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
55.28 USD55.28 USD55.28 USD
+71.76%
55.28 USDCurrent price is 71.8% above the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 8
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 21B EUR | 2B EUR | 2B EUR | 4.26 |
| 2024/12/30 | Annual | 20B EUR | 1B EUR | 2B EUR | 3.08 |
| 2023/12/30 | Annual | 18B EUR | 2B EUR | 2B EUR | 3.63 |
| 2022/12/30 | Annual | 17B EUR | 2B EUR | 2B EUR | 3.29 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement