Valuation Sysco Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 15:45:00 05/08/2026 BST			5-day change	1st Jan Change
84.52 ^USD	+2.08%		-1.37%	+14.19%

03:29pm	BMO Capital Adjusts Price Target on Sysco to $98 From $90	MT
03:28pm	Piper Sandler Adjusts Price Target on Sysco to $84 From $77	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	38,993	43,331	36,922	35,551	36,361	39,619	-	-
Change	-	11.13%	-14.79%	-3.71%	2.28%	8.96%	-	-
Enterprise Value (EV) ¹	47,069	53,111	46,587	46,837	48,599	51,333	49,302	48,759
Change	-	12.84%	-12.28%	0.54%	3.76%	5.63%	-3.9%	-1.1%
P/E	74.7x	32.2x	21x	18.4x	20.1x	22.6x	16.6x	15.6x
PBR	25.2x	31.3x	18.4x	19.3x	19.6x	14.9x	9.38x	7.09x
PEG	-	0x	0.7x	1.5x	-4.89x	-12.04x	0.7x	2.37x
Capitalization / Revenue	0.76x	0.63x	0.48x	0.45x	0.45x	0.47x	0.44x	0.43x
EV / Revenue	0.92x	0.77x	0.61x	0.59x	0.6x	0.61x	0.55x	0.53x
EV / EBITDA	21.4x	16x	12.1x	11.2x	11.3x	11.7x	10.4x	9.83x
EV / EBIT	32.2x	20.2x	14.5x	13.5x	13.8x	14.2x	12.5x	11.8x
EV / FCF	32.8x	45.8x	22.5x	21.7x	30.3x	26.5x	18.4x	16.1x
FCF Yield	3.04%	2.18%	4.45%	4.61%	3.3%	3.78%	5.43%	6.2%
Dividend per Share ²	1.82	1.9	1.96	2	2.07	2.158	2.232	2.338
Rate of return	2.39%	2.23%	2.69%	2.8%	2.76%	2.61%	2.7%	2.82%
EPS ²	1.02	2.64	3.47	3.89	3.73	3.66	4.994	5.322
Distribution rate	178%	72%	56.5%	51.4%	55.5%	54%	44.7%	43.9%
Net sales ¹	51,298	68,636	76,325	78,844	81,370	84,553	89,252	91,796
EBITDA ¹	2,198	3,327	3,847	4,192	4,293	4,387	4,753	4,960
EBIT ¹	1,460	2,633	3,210	3,481	3,523	3,614	3,945	4,120
Net income ¹	524.2	1,359	1,770	1,955	1,828	1,757	2,394	2,543
Net Debt ¹	8,076	9,780	9,665	11,286	12,238	11,730	9,683	9,141
Reference price ²	76.22	85.05	72.87	71.39	75.01	82.79	82.79	82.79
Nbr of stocks (in thousands)	511,582	509,476	506,682	497,982	484,752	478,544	-	-
Announcement Date	10/08/21	09/08/22	01/08/23	30/07/24	29/07/25	04/08/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SYSCO CORPORATION	20.71x	0.61x	11.56x	2.61%	39.59B
WALMART INC.	38.49x	1.24x	19.08x	0.89%	888B
LOBLAW COMPANIES LIMITED	28.77x	1.21x	10.66x	0.94%	53.59B
TESCO PLC	15.74x	0.54x	7.92x	3.28%	40.14B
KROGER CO. (THE)	11.44x	0.33x	6.08x	2.55%	35.4B
AHOLD DELHAIZE N.V.	12.64x	0.48x	6.09x	3.68%	34.86B
WOOLWORTHS GROUP LIMITED	46.6x	0.91x	10.63x	2.34%	34.55B
GEORGE WESTON LIMITED	22.64x	0.75x	6.41x	1.36%	27.46B
AEON CO., LTD.	49.44x	0.61x	10.25x	1.09%	23.44B
US FOODS HOLDING CORP.	25.2x	0.64x	12.58x	-.--%	21.81B
Average	27.17x	0.73x	10.13x	1.87%	119.86B
Weighted average by Cap.	35.00x	1.11x	16.49x	1.2%