DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Coca-Cola Europacific Partners PLC (CCEP)

Consumer Defensive | Beverages - Non-Alcoholic

Today's Price

$100.53

Today's Fair Value

$90.64 -9.84%

Margin of Safety

-10.91%

Projected Value (5Y)

$145.97 +45.2%

Dividends Paid (5Y)

$14.95

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 15.16% | CAGR (5y): 15.12%

Diluted Shares Growth Rate

Regression: 3.41% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 5.46% | CAGR (5y): 17.82%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 13.86x)

Discount Rate