Coca-Cola Europacific Partners (CCEP) DCF: History & Chart

Coca-Cola Europacific Partners PLC(CCEP)

Beverages - Non-Alcoholic · Uxbridge, GL

$109.10+1.78 (+1.66%)

At close: Aug 28, 2026, 4:00 PM ET

About Coca-Cola Europacific Partners PLC

Coca-Cola Europacific Partners PLC (CCEP), along with its affiliated entities, focuses on the creation, distribution, and sale of a wide array of non-alcoholic, ready-to-consume beverages. Their diverse product portfolio includes sparkling drinks, still and enhanced water products, isotonic options, teas, coffees, juices, as well as a variety of energy drinks and mixers. These offerings are marketed under numerous prominent brands, notably flagship names such as Coca-Cola, Fanta, Sprite, and Monster Energy, among a host of others. In addition to its primary beverage business, CCEP also oversees bottling operations and other related activities. As of March 15, 2022, the company served an estimated 600 million consumers. Founded in 1986, the firm maintains its headquarters in Uxbridge, United Kingdom. It officially rebranded as Coca-Cola Europacific Partners PLC in May 2021, having previously operated under the name Coca-Cola European Partners plc.

Uxbridge, GL

39,000 employees

www.cocacolaep.com

Consumer Defensive / Beverages - Non-Alcoholic

Sector: Consumer Defensive
Industry: Beverages - Non-Alcoholic
CEO: Damian Paul Gammell

View full financials

Coca-Cola Europacific Partners PLC (CCEP) DCF Valuation

Price is INSIDE the estimated range

$108.90

$236.25

Model scenario range

$109.10

Today's price

TGM's two-stage DCF values Coca-Cola Europacific Partners PLC (CCEP) between $108.90 and $236.25 depending on assumptions, with a base case of $157.92. Growth is taken from the company's own record (blend of 5-year revenue and FCF growth), fading to 2.5% long-run; the discount rate (7.5%) reflects its beta.

What would today's price require?

Growth the price assumes+6.5%/yr

Actual FCF growth, last 5 years+14.4%/yr

$109.10 is justified only if free cash flow grows about +6.5% a year (fading to 2.5% long-run) at a 7.5% required return — slower than the company has actually grown.

Scenario	FCF growth (fading to 2.5%)	Discount	Value / share
Conservative	11.0%/yr	8.5%	$108.90
Base case	14.0%/yr	7.5%	$157.92
Optimistic	17.0%/yr	6.5%	$236.25
Third-party model estimate (FMP)	independent reference · retrieved Aug 29, 2026 · assumptions not provided		$119.98

The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.

Price|PE Ratio|FCF Yield|All Metrics

Current Price

$109.10

Market-Implied Growth

+6.5%/yr

vs +14.4% 5Y actual

Model Scenario Range

$108.90 – $236.25

model output — not a price target

CCEP DCF Fair Value Calculator

Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for CCEP (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.

FCF Growth Rate14%/yr

Historical FCF CAGR: 3Y 1.3% · 5Y 14.4% · 10Y 15.3%

Discount Rate (WACC)7.5%

Terminal Growth2.5%

Projection Years10yr

Base inputs: FCF $2.4B · 0.44B shares · net debt $10.7B

Estimated Fair Value

$157.92

+44.7% vs $109.10

Current price$109.10

Third-party model estimate (FMP)$119.98

Sensitivity — fair value by discount rate × terminal growth

How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 14.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $109.10; red = below. Your current case is outlined.

WACC ↓ / Terminal →	1.50%	2.00%	2.50%	3.00%	3.50%
5.5%	$214	$245	$286	$343	$428
6.5%	$165	$183	$206	$235	$274
7.5%	$131	$143	$158	$176	$198
8.5%	$108	$116	$126	$138	$152
9.5%	$90.23	$96.41	$103	$112	$121