Valuation PepsiCo, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 06/02/2026 GMT			5-day change	1st Jan Change
170.49 ^USD	+1.77%		+10.97%	+18.79%

02-06	S&P 500 Posts Slight Weekly Drop Amid Mixed Earnings	MT
02-06	Newell Brands cuts prices at Rubbermaid, Pack 'n Play as consumers turn frugal	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	239,843	255,191	235,666	212,201	196,596	233,000	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	18.52%	-	-
Enterprise Value (EV) ¹	274,189	288,914	269,768	247,241	236,248	271,883	272,444	272,864
Change	-	5.37%	-6.63%	-8.35%	-4.45%	15.08%	0.21%	0.15%
P/E ratio	31.2x	28.5x	25.8x	22x	24x	20.9x	19.9x	17.5x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	9.95x	8.79x	7.97x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.6x	3.89x	1.3x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	2.38x	2.31x	2.22x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.77x	2.7x	2.6x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	14x	13.3x	12.6x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	17x	16.1x	15.2x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	25.6x	22.5x	21.2x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	3.9%	4.45%	4.72%
Dividend per Share ²	4.248	4.525	4.945	-	-	5.869	6.171	6.486
Rate of return	2.48%	2.47%	2.92%	-	-	3.44%	3.62%	3.8%
EPS ²	5.49	6.42	6.56	6.95	6	8.141	8.558	9.741
Distribution rate	77.4%	70.5%	75.4%	-	-	72.1%	72.1%	66.6%
Net sales ¹	79,474	86,392	91,471	91,854	93,925	98,039	101,035	105,083
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,476	20,503	21,601
EBIT ¹	11,414	12,325	13,875	14,698	14,912	16,030	16,901	17,912
Net income ¹	7,618	8,910	9,074	9,578	8,240	10,813	11,395	12,948
Net Debt ¹	34,346	33,723	34,102	35,040	39,652	38,883	39,444	39,864
Reference price ²	171.47	183.07	169.40	152.89	143.78	170.49	170.49	170.49
Nbr of stocks (in thousands)	1,398,745	1,393,956	1,391,178	1,387,929	1,367,340	1,366,649	-	-
Announcement Date	10/02/22	09/02/23	09/02/24	04/02/25	03/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PEPSICO, INC.	20.94x	2.77x	13.96x	3.44%	233B
COCA-COLA EUROPACIFIC PARTNERS PLC	20.23x	2.22x	12.46x	2.51%	43.18B
COCA-COLA FEMSA, S.A.B. DE C.V.	18.44x	1.6x	8.16x	3.39%	23.3B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	-12.19x	0.73x	-145.94x	1.68%	3.7B
OSOTSPA	14.74x	1.99x	9.1x	6.28%	1.7B
A.G. BARR P.L.C.	15.31x	1.58x	8.84x	2.75%	1.01B
Average	12.91x	1.82x	-15.57x	3.34%	50.98B
Weighted average by Cap.	20.20x	2.57x	11.33x	3.3%