|
Market Closed -
Nasdaq
21:00:00 16/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 131.49 USD | +2.42% |
|
+4.38% | -8.38% |
| 10-16 | KFC switch to Coke puts PepsiCo's food service ties in focus, analysts say | RE |
| 10-16 | Global markets live: Amazon, Nvidia, Tesla, PepsiCo, CoreWeave… |  |
Company Valuation: PepsiCo, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 239,843 | 255,191 | 235,666 | 212,201 | 196,596 | 179,187 | - | - |
| Change | - | 6.4% | -7.65% | -9.96% | -7.35% | -8.86% | - | - |
| Enterprise Value (EV) 1 | 274,189 | 288,914 | 269,768 | 247,241 | 236,248 | 217,801 | 216,985 | 216,170 |
| Change | - | 5.37% | -6.63% | -8.35% | -4.45% | -7.81% | -0.37% | -0.38% |
| P/E | 31.2x | 28.5x | 25.8x | 22x | 24x | 15.8x | 16x | 15.1x |
| PBR | 14.8x | 14.7x | 12.6x | 11.6x | 9.63x | 7.8x | 6.95x | 6.46x |
| PEG | - | 1.7x | 11.83x | 3.7x | -1.8x | 0.4x | -16.74x | 2.55x |
| Capitalization / Revenue | 3.02x | 2.95x | 2.58x | 2.31x | 2.09x | 1.8x | 1.76x | 1.7x |
| EV / Revenue | 3.45x | 3.34x | 2.95x | 2.69x | 2.52x | 2.19x | 2.13x | 2.06x |
| EV / EBITDA | 19.4x | 19.1x | 16x | 13.8x | 12.9x | 11.4x | 11.1x | 10.5x |
| EV / EBIT | 24x | 23.4x | 19.4x | 16.8x | 15.8x | 14.1x | 13.6x | 12.9x |
| EV / FCF | 39.2x | 51.6x | 34x | 34.4x | 30.8x | 20.8x | 18.3x | 16.9x |
| FCF Yield | 2.55% | 1.94% | 2.94% | 2.91% | 3.25% | 4.82% | 5.48% | 5.93% |
| Dividend per Share 2 | 4.248 | 4.525 | 4.945 | - | 5.622 | 5.853 | 6.151 | 6.528 |
| Rate of return | 2.48% | 2.47% | 2.92% | - | 3.91% | 4.45% | 4.68% | 4.96% |
| EPS 2 | 5.49 | 6.42 | 6.56 | 6.95 | 6 | 8.308 | 8.228 | 8.716 |
| Distribution rate | 77.4% | 70.5% | 75.4% | - | 93.7% | 70.5% | 74.8% | 74.9% |
| Net sales 1 | 79,474 | 86,392 | 91,471 | 91,854 | 93,925 | 99,301 | 101,773 | 105,151 |
| EBITDA 1 | 14,124 | 15,088 | 16,823 | 17,858 | 18,363 | 19,050 | 19,587 | 20,590 |
| EBIT 1 | 11,414 | 12,325 | 13,875 | 14,698 | 14,912 | 15,473 | 15,909 | 16,715 |
| Net income 1 | 7,618 | 8,910 | 9,074 | 9,578 | 8,240 | 11,376 | 11,183 | 11,882 |
| Net Debt 1 | 34,346 | 33,723 | 34,102 | 35,040 | 39,652 | 38,614 | 37,798 | 36,983 |
| Reference price 2 | 171.47 | 183.07 | 169.40 | 152.89 | 143.78 | 131.49 | 131.49 | 131.49 |
| Nbr of stocks (in thousands) | 1,398,745 | 1,393,956 | 1,391,178 | 1,387,929 | 1,367,340 | 1,362,741 | - | - |
| Announcement Date | 10/02/22 | 09/02/23 | 09/02/24 | 04/02/25 | 03/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.83x | 2.19x | 11.43x | 4.45% | 179B | |
| 27.97x | 8.62x | 24.7x | 2.27% | 404B | |
| 39.72x | 8.83x | 28.6x | -.--% | 89.59B | |
| 22.04x | 6.35x | 14.17x | 3.2% | 59.04B | |
| 22.71x | 2.49x | 13.76x | 2.22% | 49.57B | |
| 21.2x | 2.88x | 11.08x | 2.7% | 47.11B | |
| 17.44x | 1.59x | 7.89x | 3.6% | 24.99B | |
| 18.31x | 1.6x | 10.01x | 2.5% | 21.52B | |
| 17.54x | 1.54x | 7.6x | 4.59% | 19.24B | |
| 10.37x | 1.85x | 10.03x | 4.03% | 16.12B | |
| Average | 21.31x | 3.80x | 13.93x | 2.96% | 91.04B | |
| Weighted average by Cap. | 24.67x | 5.97x | 19.06x | 2.68% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PEP Stock
- Valuation PepsiCo, Inc.
Select your edition
All financial news and data tailored to specific country editions
