Discounted Cash Flow
Coca-cola Europacific Partners Plc. Foreign
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $9.1b | $549.0m | $1.2b | 6.0% | $1.45 |
| 2017 | $11.1b (21.1%) | $688.0m (25.3%) | $1.6b (30.5%) | 6.2% (3.5%) | $1.42 (-2.1%) |
| 2018 | $11.5b (4.1%) | $909.0m (32.1%) | $1.3b (-19.7%) | 7.9% (26.9%) | $1.88 (32.4%) |
| 2019 | $12.0b (4.3%) | $1.1b (19.9%) | $899.0m (-31.1%) | 9.1% (14.9%) | $2.34 (24.5%) |
| 2020 | $10.6b (-11.7%) | $498.0m (-54.3%) | $1.4b (51.4%) | 4.7% (-48.2%) | $1.09 (-53.4%) |
| 2021 | $13.8b (29.8%) | $982.0m (97.2%) | $2.1b (55.5%) | 7.1% (52.0%) | $2.15 (97.2%) |
| 2022 | $17.3b (25.8%) | $1.5b (53.6%) | $2.3b (10.0%) | 8.7% (22.0%) | $3.30 (53.5%) |
| 2023 | $18.3b (5.7%) | $1.7b (10.7%) | $2.0b (-14.4%) | 9.1% (4.7%) | $3.64 (10.3%) |
| 2024 | $20.4b (11.7%) | $1.4b (-15.0%) | $2.1b (6.4%) | 6.9% (-23.9%) | $3.08 (-15.4%) |
| 2025 | $20.9b (2.3%) | $1.9b (37.0%) | $2.0b (-5.6%) | 9.3% (33.9%) | $4.26 (38.3%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.