Valuation PepsiCo, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 18/07/2025 BST			5-day change	1st Jan Change
143.24 ^USD	-1.51%		+5.90%	-5.80%

07-18	CBOT soybeans set two-week peak as soyoil hits contract highs	RE
07-18	PepsiCo's Q2 Productivity Surge Boosts Full-Year Outlook, Morgan Stanley Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	203,023	241,088	253,351	235,652	212,201	196,107	-	-
Change	-	18.75%	5.09%	-6.99%	-9.95%	-7.58%	-	-
Enterprise Value (EV) ¹	237,622	275,434	287,074	269,754	247,241	235,018	234,791	234,726
Change	-	15.91%	4.23%	-6.03%	-8.35%	-4.94%	-0.1%	-0.03%
P/E ratio	28.7x	31.4x	28.3x	25.8x	22x	20.3x	17.6x	16.6x
PBR	15.1x	14.9x	14.6x	12.6x	11.6x	9.72x	8.45x	7.68x
PEG	-	4.35x	1.7x	11.83x	3.7x	11.84x	1.2x	2.72x
Capitalization / Revenue	2.89x	3.03x	2.93x	2.58x	2.31x	2.11x	2.05x	1.98x
EV / Revenue	3.38x	3.47x	3.32x	2.95x	2.69x	2.53x	2.45x	2.37x
EV / EBITDA	18.2x	19.5x	19x	16x	13.8x	13.2x	12.5x	11.8x
EV / EBIT	22.6x	24.1x	23.3x	19.4x	16.8x	15.9x	15.1x	14.4x
EV / FCF	37.3x	39.4x	51.2x	34x	34.4x	21.4x	22x	21.2x
FCF Yield	2.68%	2.54%	1.95%	2.94%	2.91%	4.67%	4.54%	4.72%
Dividend per Share ²	4.022	4.248	4.525	4.945	-	5.613	5.874	6.191
Rate of return	2.74%	2.46%	2.49%	2.92%	-	3.92%	4.1%	4.32%
EPS ²	5.12	5.49	6.42	6.56	6.95	7.069	8.142	8.639
Distribution rate	78.6%	77.4%	70.5%	75.4%	-	79.4%	72.1%	71.7%
Net sales ¹	70,372	79,474	86,392	91,471	91,854	92,860	95,741	98,941
EBITDA ¹	13,079	14,124	15,088	16,823	17,858	17,805	18,839	19,890
EBIT ¹	10,531	11,414	12,325	13,875	14,698	14,794	15,510	16,306
Net income ¹	7,120	7,618	8,910	9,074	9,578	9,822	11,020	11,722
Net Debt ¹	34,599	34,346	33,723	34,102	35,040	38,911	38,685	38,620
Reference price ²	146.91	172.36	181.75	169.39	152.89	143.24	143.24	143.24
Nbr of stocks (in thousands)	1,381,956	1,398,745	1,393,956	1,391,178	1,387,929	1,369,077	-	-
Announcement Date	11/02/21	10/02/22	09/02/23	09/02/24	04/02/25	-	-	-

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.	20.26x	2.53x	13.2x	3.92%	196B
COCA-COLA EUROPACIFIC PARTNERS PLC	20.67x	2.26x	12.88x	2.5%	44.37B
COCA-COLA FEMSA, S.A.B. DE C.V.	14.07x	1.34x	6.67x	4.06%	18.98B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	30.97x	0.51x	7.04x	2.43%	2.71B
OSOTSPA	15.54x	1.81x	9.61x	6.05%	1.54B
A.G. BARR P.L.C.	16.34x	1.6x	9.05x	2.63%	1.04B
REED'S, INC.	-8.46x	-	-	-	53.54M
Average	15.63x	1.67x	9.74x	3.6%	37.83B
Weighted average by Cap.	19.95x	2.37x	12.58x	3.68%