Coca-Cola Europacific Partners PLC (CCEP) DCF Valuation

Coca-Cola Europacific Partners PLC (CCEP) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Coca-Cola Europacific Partners PLC (CCEP) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain insights into your Coca-Cola Europacific Partners PLC (CCEP) valuation analysis with our cutting-edge DCF Calculator! This Excel template comes preloaded with real (CCEP) data, enabling you to adjust forecasts and assumptions for an accurate calculation of Coca-Cola Europacific Partners PLC's intrinsic value.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 12,475.0 11,042.2 14,329.0 18,032.3 19,054.7 21,426.7 24,094.1 27,093.5 30,466.4 34,259.1
Revenue Growth, % 0 -11.49 29.77 25.84 5.67 12.45 12.45 12.45 12.45 12.45
EBITDA 2,321.7 1,605.4 2,412.3 3,055.7 2,999.5 3,542.8 3,983.8 4,479.8 5,037.4 5,664.5
EBITDA, % 18.61 14.54 16.83 16.95 15.74 16.53 16.53 16.53 16.53 16.53
Depreciation 663.4 705.2 846.6 834.3 549.7 1,076.6 1,210.7 1,361.4 1,530.9 1,721.4
Depreciation, % 5.32 6.39 5.91 4.63 2.88 5.02 5.02 5.02 5.02 5.02
EBIT 1,658.4 900.2 1,565.6 2,221.4 2,449.8 2,466.1 2,773.1 3,118.4 3,506.6 3,943.1
EBIT, % 13.29 8.15 10.93 12.32 12.86 11.51 11.51 11.51 11.51 11.51
Total Cash 329.0 1,585.6 1,531.5 1,710.6 2,068.7 2,058.2 2,314.4 2,602.5 2,926.5 3,290.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,848.0 1,654.3 2,548.7 2,812.1 2,779.8
Account Receivables, % 14.81 14.98 17.79 15.59 14.59
Inventories 752.7 709.0 1,204.6 1,436.8 1,411.8 1,552.9 1,746.3 1,963.6 2,208.1 2,483.0
Inventories, % 6.03 6.42 8.41 7.97 7.41 7.25 7.25 7.25 7.25 7.25
Accounts Payable 1,184.8 1,170.2 1,760.5 2,312.3 2,400.8 2,477.1 2,785.5 3,132.3 3,522.2 3,960.7
Accounts Payable, % 9.5 10.6 12.29 12.82 12.6 11.56 11.56 11.56 11.56 11.56
Capital Expenditure -624.9 -424.8 -363.4 -627.8 -699.6 -794.7 -893.7 -1,004.9 -1,130.0 -1,270.7
Capital Expenditure, % -5.01 -3.85 -2.54 -3.48 -3.67 -3.71 -3.71 -3.71 -3.71 -3.71
Tax Rate, % 24.24 24.24 24.24 24.24 24.24 24.24 24.24 24.24 24.24 24.24
EBITAT 1,243.2 645.0 1,112.5 1,711.8 1,856.0 1,827.4 2,054.9 2,310.7 2,598.3 2,921.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -134.3 1,148.3 796.2 1,974.5 1,851.8 1,491.7 2,072.1 2,330.0 2,620.1 2,946.2
WACC, % 6.86 6.83 6.82 6.89 6.87 6.85 6.85 6.85 6.85 6.85
PV UFCF
SUM PV UFCF 9,245.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 3,005
Terminal Value 61,911
Present Terminal Value 44,444
Enterprise Value 53,689
Net Debt 10,387
Equity Value 43,302
Diluted Shares Outstanding, MM 459
Equity Value Per Share 94.34

What You Will Get

  • Real CCEP Financial Data: Pre-filled with Coca-Cola Europacific Partners PLC’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See CCEP’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Real-Life CCEP Data: Pre-filled with Coca-Cola Europacific Partners' historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • 1. Download the Template: Obtain and open the Excel file featuring Coca-Cola Europacific Partners PLC’s (CCEP) preloaded data.
  • 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
  • 3. See Results Instantly: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Deliver expert valuation insights to back your strategic decisions.

Why Choose This Calculator?

  • Accurate Data: Real Coca-Cola Europacific Partners PLC (CCEP) financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your projections.
  • Time-Saving: Pre-built calculations save you from starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the beverage industry.
  • User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Coca-Cola Europacific Partners PLC (CCEP) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Coca-Cola Europacific Partners PLC (CCEP).
  • Consultants: Deliver professional valuation insights on Coca-Cola Europacific Partners PLC (CCEP) to clients quickly and accurately.
  • Business Owners: Understand how large companies like Coca-Cola Europacific Partners PLC (CCEP) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Coca-Cola Europacific Partners PLC (CCEP).

What the Template Contains

  • Historical Data: Includes Coca-Cola Europacific Partners PLC's (CCEP) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Coca-Cola Europacific Partners PLC's (CCEP) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Coca-Cola Europacific Partners PLC's (CCEP) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.