Skip to content
StockMarketAgent
Direct answer
Coca-Cola Europacific Partners (CCEP) is an entrenched, high-quality bottler generating roughly $2 billion in annual free cash flow. While it operates with structurally lower margins than franchisors like KO, its local monopoly on distribution and vast scale provide a wide economic moat. It is a predictable compounder actively returning capital through dividends and buybacks. Fair value range: low $91.3, high $140, with mid-point at $116.
Stock analysis

CCEP fair value $91–$140

By StockMarketAgent.AI team· supervised by
Analizzato: 2026-05-20Prossimo aggiornamento: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
Prezzo
$91.86
▲ +23.88 (+26.00%)
Valore equo
$116
$91–$140
Valutazione
Acquisto forte
confidence 88/100
Potenziale rialzo
+26.0%
upside to fair value
Margine di Sicurezza
$98.38
MoS level · 15%
Capitalizzazione
$40.7B
P/E fwd 16.2
Fallback in ingleseIT
Mostrando la fonte in inglese mentre traduciamo
Questo report non è ancora stato tradotto. Aggiorna tra qualche minuto una volta che la coda di traduzione avrà recuperato.

§1 Sintesi

  • Defensive consumer staples compounder producing $2B+ in annual free cash flow.
  • Trading at a steep discount to structural moat-fade intrinsic value of $115.74.
  • Market implicitly prices zero-to-negative volume growth, ignoring durable ROIC.
  • Stable 13.3% operating margins prove successful pass-through of severe cost inflation.
Fair value
$116
Margin of safety
+20.6%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$91.86Price
Low $91.30
Mid $115.74
High $140.15

Coca-Cola Europacific Partners (CCEP) is an entrenched, high-quality bottler generating roughly $2 billion in annual free cash flow. While it operates with structurally lower margins than franchisors like KO, its local monopoly on distribution and vast scale provide a wide economic moat. It is a predictable compounder actively returning capital through dividends and buybacks.

  • Exclusive territorial distribution agreements for
    Exclusive territorial distribution agreements for top global beverage brands.
  • Massive local distribution density creating
    Massive local distribution density creating insurmountable scale advantages.
  • Cycle upside
    Normalized supply chains and highly stable consumer staples demand driving margin expansion.

§2 Scenario ribassista

Consumer elasticity reaches a tipping point amid sticky wage and packaging inflation, compressing operating margins back toward 10% and stunting free cash flowFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics. generation.

Come questa tesi può fallire

Elasticity Breakpoint

· Medium

Consumers reject sustained price hikes, driving permanent volume declines and private label substitution.

FV impact
Downside to $91.30
Trigger
12-24 Months

Franchisor Margin Extraction

· Low

Primary franchisor aggressively hikes concentrate pricing, forcing the bottler to absorb the margin compression.

FV impact
Sub-$80s Valuation
Trigger
24-36 Months

Capital Intensity Spike

· Low

Maintenance capex-to-D&A structurally rises above 1.2x, permanently impairing free cash flow conversion.

FV impact
15% Intrinsic Value Reduction
Trigger
36+ Months
Segnali di allerta precoce da monitorare
MetricaAttualeSoglia di attivazione
Operating margins compress below 12.0% for two consecutive quarters.MonitorDeterioration versus the report thesis
Maintenance capex-to-D&A structurally rises above 1.2x.MonitorDeterioration versus the report thesis
Volume declines exceed low-single digits despite flat macro environment.MonitorDeterioration versus the report thesis
Adverse shifts or renegotiations in franchisor territorial agreements.MonitorDeterioration versus the report thesis
Free cash flow conversion drops permanently below historical $2B baseline.MonitorDeterioration versus the report thesis

§3 Storia finanziaria

Conto economico — ultimi sei periodi
VoceT−0T−1T−2T−3CAGR
Periodo2022-12-312023-12-312024-12-312025-12-31Trend
Ricavi$17.32B$18.30B$20.44B$20.90B+6.5%
Utile lordo$6.22B$6.72B$7.21B$7.44B+6.1%
Reddito operativo$2.23B$2.33B$2.54B$2.79B+7.7%
Utile netto$1.51B$1.67B$1.42B$1.94B+8.8%
EPS (diluito)$3.29$3.63$3.08$4.26+9.0%
EBITDA$2.94B$3.16B$3.11B$3.77B+8.7%
R&S
SG&A$1.99B$2.20B$2.35B$2.35B+5.8%

Punteggi di qualità

Piotroski F-score
7 / 9
Composito qualità 0–9
Altman Z-score
2.5
Rischio di fallimento (>3 sicuro)
Beneish M-score
-2.61
Rischio di manipolazione degli utili
OCF / Utile netto
1.52×
>1 indica alta qualità degli utili
Soglia di qualità contabile
Pass
Soglia corretta per settore
ROIC
12.1%
Rendimento del capitale investito
Sezione 3

Numbers analysis

Flusso di cassa

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Allocazione del capitale

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Abbonati individuali — da §4 in poi11 sezioni in più

Leggi l'analisi completa — 11 sezioni in più.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Report completo per ogni ticker coperto
24 mesi di archivio rating
Briefing della watchlist + avvisi di variazione del rating
Esportazione PDF + DOCX in qualsiasi lingua
Inizia la prova gratuita
Annulla in qualsiasi momento.
FAQ

CCEP — frequently asked questions

  1. Based on our latest analysis, CCEP looks meaningfully undervalued. The current price is $91.9 versus a composite fair-value midpoint of $116 (range $91.3–$140), which implies roughly 26.0% upside to the midpoint.
Related coverage

Names readers of CCEP also follow

Same archetype: mature-compounder