investorscraft@gmail.com

Intrinsic ValueCoca-Cola HBC AG (CCH.L)

Previous Close£3,950.00
Intrinsic Value
Upside potential
Previous Close
£3,950.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Coca-Cola HBC AG operates as a strategic bottling partner for The Coca-Cola Company, specializing in the production, distribution, and sale of non-alcoholic ready-to-drink beverages across 29 countries. The company’s diversified portfolio includes iconic brands like Coca-Cola, Fanta, and Sprite, alongside niche offerings such as premium spirits, plant-based drinks, and energy beverages. Its revenue model is anchored in volume-driven sales through a multi-channel distribution network, encompassing supermarkets, convenience stores, and e-commerce platforms. Operating in the competitive non-alcoholic beverage sector, Coca-Cola HBC leverages its scale, operational efficiency, and strong brand equity to maintain a leading market position in Europe and emerging markets. The company’s ability to adapt to regional tastes and consumer trends, such as health-conscious demand for low-sugar and functional beverages, reinforces its resilience. Strategic partnerships, including distribution agreements for third-party brands like Monster Energy, further enhance its market reach and revenue diversification.

Revenue Profitability And Efficiency

In its latest fiscal year, Coca-Cola HBC reported revenue of £10.75 billion, reflecting steady demand for its beverage portfolio. Net income stood at £820.6 million, with diluted EPS of 225 GBp, underscoring robust profitability. Operating cash flow of £1.39 billion highlights efficient working capital management, while capital expenditures of £615.4 million indicate ongoing investments in production and distribution capabilities to sustain growth.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with consistent profitability driven by high-margin branded products and cost optimization. Its capital efficiency is evident in the balance between reinvestment (£615.4 million in capex) and cash generation (£1.39 billion operating cash flow), supporting both growth initiatives and shareholder returns. The diluted EPS of 225 GBp further reflects effective capital allocation.

Balance Sheet And Financial Health

Coca-Cola HBC maintains a solid balance sheet, with £1.55 billion in cash and equivalents against £3.98 billion in total debt, indicating manageable leverage. The company’s liquidity position is healthy, supported by strong operating cash flows, providing flexibility to meet obligations and fund strategic investments without compromising financial stability.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, driven by geographic expansion and product innovation. Its dividend policy is shareholder-friendly, with a dividend per share of 79.14 GBp, reflecting a commitment to returning capital while retaining sufficient funds for reinvestment. This balance aligns with its long-term growth strategy and stable cash flow generation.

Valuation And Market Expectations

With a market capitalization of £14.57 billion and a beta of 0.724, Coca-Cola HBC is perceived as a relatively stable investment within the consumer defensive sector. The valuation reflects investor confidence in its resilient business model, strong brand portfolio, and ability to navigate macroeconomic challenges while delivering steady returns.

Strategic Advantages And Outlook

Coca-Cola HBC’s strategic advantages include its extensive distribution network, strong brand partnerships, and adaptability to consumer trends. The outlook remains positive, supported by growth in emerging markets, premiumization strategies, and sustainability initiatives. The company is well-positioned to capitalize on long-term demand for non-alcoholic beverages, though it faces risks from input cost volatility and competitive pressures.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount