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
分析日: 2026-05-20次回更新: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
株価
$91.86
▲ +23.88 (+26.00%)
公正価値
$116
$91–$140
評価
強い買い
confidence 88/100
上昇余地
+26.0%
upside to fair value
安全余裕率
$98.38
MoS level · 15%
時価総額
$40.7B
P/E fwd 16.2
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • 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 ベアケース

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.

このテーゼが崩れる経路

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
監視すべき早期警戒シグナル
指標現在トリガーしきい値
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 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3CAGR
期間2022-12-312023-12-312024-12-312025-12-31Trend
売上高$17.32B$18.30B$20.44B$20.90B+6.5%
売上総利益$6.22B$6.72B$7.21B$7.44B+6.1%
営業利益$2.23B$2.33B$2.54B$2.79B+7.7%
純利益$1.51B$1.67B$1.42B$1.94B+8.8%
EPS (希薄化後)$3.29$3.63$3.08$4.26+9.0%
EBITDA$2.94B$3.16B$3.11B$3.77B+8.7%
研究開発
販管費$1.99B$2.20B$2.35B$2.35B+5.8%

品質スコア

Piotroski F-スコア
7 / 9
0–9 品質コンポジット
Altman Zスコア
2.5
倒産リスク (>3 で安全)
Beneish Mスコア
-2.61
利益操作リスク
OCF / 純利益
1.52×
>1 は利益の質が高いことを示す
会計品質ゲート
Pass
セクター調整後ゲート
ROIC
12.1%
投下資本利益率
セクション 3

Numbers analysis

キャッシュフロー

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.

資本配分

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

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

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

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
REVERSE DCF FAQ

CCEP reverse dcf questions

  1. Reverse DCF for CCEP (CCEP) backs out the revenue or earnings growth rate the current share price implies, holding terminal value, margin, and discount-rate assumptions constant.
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