|
Real-time Estimate
Cboe BZX
20:00:00 2026-10-06 EDT
|
5-day change | 1st Jan Change | ||
| 125.97 USD | -1.97% |
|
0.00% | -10.50% |
| 10-06 | Global markets live: Google, Nvidia, AstraZeneca, SpaceX, Paramount Skydance… |  |
| 10-06 | Stocks Are Testing the Bond Market | |
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 | 171,581 | - | - |
| Change | - | 6.4% | -7.65% | -9.96% | -7.35% | -12.72% | - | - |
| Enterprise Value (EV) 1 | 274,189 | 288,914 | 269,768 | 247,241 | 236,248 | 209,919 | 209,302 | 208,438 |
| Change | - | 5.37% | -6.63% | -8.35% | -4.45% | -11.14% | -0.29% | -0.41% |
| P/E | 31.2x | 28.5x | 25.8x | 22x | 24x | 14.7x | 14.8x | 14.1x |
| PBR | 14.8x | 14.7x | 12.6x | 11.6x | 9.63x | 7.2x | 6.47x | 5.97x |
| PEG | - | 1.7x | 11.83x | 3.7x | -1.8x | 0.3x | -17.24x | 2.75x |
| Capitalization / Revenue | 3.02x | 2.95x | 2.58x | 2.31x | 2.09x | 1.74x | 1.69x | 1.63x |
| EV / Revenue | 3.45x | 3.34x | 2.95x | 2.69x | 2.52x | 2.12x | 2.06x | 1.98x |
| EV / EBITDA | 19.4x | 19.1x | 16x | 13.8x | 12.9x | 10.8x | 10.5x | 9.89x |
| EV / EBIT | 24x | 23.4x | 19.4x | 16.8x | 15.8x | 13.2x | 12.8x | 12.1x |
| EV / FCF | 39.2x | 51.6x | 34x | 34.4x | 30.8x | 20x | 18x | 16.6x |
| FCF Yield | 2.55% | 1.94% | 2.94% | 2.91% | 3.25% | 5.01% | 5.57% | 6.04% |
| Dividend per Share 2 | 4.248 | 4.525 | 4.945 | - | 5.622 | 5.856 | 6.141 | 6.516 |
| Rate of return | 2.48% | 2.47% | 2.92% | - | 3.91% | 4.66% | 4.89% | 5.18% |
| EPS 2 | 5.49 | 6.42 | 6.56 | 6.95 | 6 | 8.544 | 8.471 | 8.906 |
| Distribution rate | 77.4% | 70.5% | 75.4% | - | 93.7% | 68.5% | 72.5% | 73.2% |
| Net sales 1 | 79,474 | 86,392 | 91,471 | 91,854 | 93,925 | 98,874 | 101,614 | 105,220 |
| EBITDA 1 | 14,124 | 15,088 | 16,823 | 17,858 | 18,363 | 19,370 | 20,018 | 21,066 |
| EBIT 1 | 11,414 | 12,325 | 13,875 | 14,698 | 14,912 | 15,872 | 16,412 | 17,226 |
| Net income 1 | 7,618 | 8,910 | 9,074 | 9,578 | 8,240 | 11,391 | 11,377 | 12,015 |
| Net Debt 1 | 34,346 | 33,723 | 34,102 | 35,040 | 39,652 | 38,338 | 37,721 | 36,857 |
| Reference price 2 | 171.47 | 183.07 | 169.40 | 152.89 | 143.78 | 125.71 | 125.71 | 125.71 |
| Nbr of stocks (in thousands) | 1,398,745 | 1,393,956 | 1,391,178 | 1,387,929 | 1,367,340 | 1,364,892 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/9/24 | 2/4/25 | 2/3/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.81x | 8x | 22.89x | 2.46% | 372B | |
| 14.71x | 2.12x | 10.84x | 4.66% | 171B | |
| 37.8x | 8.39x | 27.17x | -.--% | 85.24B | |
| 20.41x | 2.29x | 12.62x | 2.47% | 44.38B | |
| 18.93x | 2.69x | 10.45x | 3.04% | 42.04B | |
| 15.5x | 1.45x | 7.18x | 4.03% | 22.72B | |
| 17.44x | 1.54x | 9.65x | 2.64% | 20.5B | |
| 16.42x | 1.43x | 7.06x | 4.99% | 18.11B | |
| 43.57x | 5.76x | 24.98x | 0.43% | 15.44B | |
| Average | 23.40x | 3.74x | 14.76x | 2.74% | 88.02B | |
| Weighted average by Cap. | 23.65x | 5.62x | 18.39x | 2.77% |
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
- PEP Stock
- Valuation PepsiCo, Inc.
Select your edition
All financial news and data tailored to specific country editions
