As of 2025-05-23, the Intrinsic Value of Coca-Cola European Partners PLC (CCEP) is 103.41 USD. This CCEP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.59 USD, the upside of Coca-Cola European Partners PLC is 16.70%.
The range of the Intrinsic Value is 61.26 - 248.02 USD
Based on its market price of 88.59 USD and our intrinsic valuation, Coca-Cola European Partners PLC (CCEP) is undervalued by 16.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 61.26 - 248.02 | 103.41 | 16.7% |
| DCF (Growth 10y) | 79.88 - 288.19 | 127.15 | 43.5% |
| DCF (EBITDA 5y) | 62.85 - 96.43 | 81.14 | -8.4% |
| DCF (EBITDA 10y) | 79.14 - 121.05 | 100.92 | 13.9% |
| Fair Value | 63.33 - 63.33 | 63.33 | -28.51% |
| P/E | 72.36 - 99.49 | 88.30 | -0.3% |
| EV/EBITDA | 58.76 - 95.45 | 82.96 | -6.4% |
| EPV | 44.83 - 63.79 | 54.31 | -38.7% |
| DDM - Stable | 40.04 - 140.85 | 90.44 | 2.1% |
| DDM - Multi | 61.27 - 156.71 | 86.88 | -1.9% |
| Market Cap (mil) | 40,777.98 |
| Beta | 0.43 |
| Outstanding shares (mil) | 460.30 |
| Enterprise Value (mil) | 51,682.19 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.10% |
| Cost of Debt | 4.39% |
| WACC | 6.19% |