Valuation Coca-Cola Europacific Partners plc

Stocks

Real-time Euronext Amsterdam Other stock markets 03:37:11 2026-07-15 am EDT			5-day change	1st Jan Change
91.90 ^EUR	-0.86%		-1.82%	+18.58%

Jul. 09	FTSE 100 held back by AstraZeneca trial setback	AN
Jul. 09	WINNERS & LOSERS: Astra down on failed test; Computacenter ups outlook	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,392	23,518	27,644	34,572	34,806	41,046	-	-
Change	-	5.03%	17.54%	25.06%	0.68%	17.93%	-	-
Enterprise Value (EV) ¹	34,067	33,724	37,101	44,244	44,629	50,840	50,724	50,705
Change	-	-1.01%	10.01%	19.25%	0.87%	13.92%	-0.23%	-0.04%
P/E	22.5x	15.6x	16.6x	24.4x	18.2x	21.4x	19.5x	18.2x
PBR	3.19x	3.16x	3.46x	4.07x	4.44x	5.05x	4.75x	4.47x
PEG	-	0.3x	1.6x	-1.6x	0.5x	11.23x	2.1x	2.47x
Capitalization / Revenue	1.63x	1.36x	1.51x	1.69x	1.67x	1.91x	1.84x	1.77x
EV / Revenue	2.48x	1.95x	2.03x	2.16x	2.14x	2.36x	2.27x	2.19x
EV / EBITDA	12.7x	11.6x	11.9x	12.6x	12.1x	12.9x	12.2x	11.5x
EV / EBIT	18.1x	19x	15.6x	16.6x	15.9x	17.1x	16x	15x
EV / FCF	19.3x	13.9x	17.4x	19.5x	20.3x	26.6x	24.7x	24.5x
FCF Yield	5.19%	7.21%	5.75%	5.13%	4.94%	3.75%	4.05%	4.08%
Dividend per Share ²	1.4	1.68	1.84	1.97	2.04	2.214	2.384	2.574
Rate of return	2.85%	3.27%	3.06%	2.63%	2.63%	2.39%	2.57%	2.78%
EPS ²	2.18	3.29	3.63	3.08	4.26	4.341	4.744	5.094
Distribution rate	64.2%	51.1%	50.7%	64%	47.9%	51%	50.3%	50.5%
Net sales ¹	13,763	17,320	18,302	20,438	20,901	21,523	22,331	23,172
EBITDA ¹	2,688	2,910	3,127	3,524	3,700	3,929	4,156	4,395
EBIT ¹	1,886	1,772	2,373	2,663	2,808	2,965	3,170	3,388
Net income ¹	998	1,508	1,669	1,418	1,942	1,958	2,109	2,244
Net Debt ¹	11,675	10,206	9,457	9,672	9,823	9,795	9,679	9,660
Reference price ²	49.08	51.45	60.20	75.00	77.50	92.70	92.70	92.70
Nbr of stocks (in thousands)	456,235	457,106	459,201	460,960	449,106	442,778	-	-
Announcement Date	2/16/22	2/16/23	2/23/24	2/14/25	2/17/26	-	-	-

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	21.35x	2.36x	12.94x	2.39%	46.97B
PEPSICO, INC.	16.67x	2.26x	11.5x	4.31%	185B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.39x	1.4x	7.02x	4.19%	21.72B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	29.52x	0.83x	10.45x	1.69%	4.26B
OSOTSPA	14.37x	1.9x	8.55x	4.82%	1.57B
A.G. BARR P.L.C.	13.63x	1.44x	8.13x	3.21%	946M
Average	18.49x	1.70x	9.76x	3.44%	43.39B
Weighted average by Cap.	17.59x	2.18x	11.34x	3.91%