Valuation PepsiCo, Inc. Santiago S.E.

Stocks

End-of-day quote Santiago S.E. 2026-09-10			5-day change	1st Jan Change
138.45 ^USD	0.00%		-4.30%	-3.57%

09-11	Tesla eyes European freight market with long-delayed Semi truck	RE
09-11	India court orders regulator to provide timeline for food warning labels	RE

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	186,062	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-5.36%	-	-
Enterprise Value (EV) ¹	274,189	288,914	269,768	247,241	236,248	224,387	223,645	222,427
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-5.02%	-0.33%	-0.54%
P/E	31.2x	28.5x	25.8x	22x	24x	16.8x	15.9x	15.1x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	7.79x	6.98x	6.38x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	2.87x	2.69x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	1.88x	1.83x	1.77x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.27x	2.2x	2.11x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	11.6x	11.1x	10.5x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14.1x	13.5x	12.8x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	21.3x	19.1x	17.4x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.7%	5.24%	5.76%
Dividend per Share ²	4.248	4.525	4.945	-	5.622	5.842	6.141	6.516
Rate of return	2.48%	2.47%	2.92%	-	3.91%	4.29%	4.5%	4.78%
EPS ²	5.49	6.42	6.56	6.95	6	8.11	8.559	9.04
Distribution rate	77.4%	70.5%	75.4%	-	93.7%	72%	71.8%	72.1%
Net sales ¹	79,474	86,392	91,471	91,854	93,925	98,952	101,820	105,413
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,385	20,123	21,218
EBIT ¹	11,414	12,325	13,875	14,698	14,912	15,891	16,518	17,333
Net income ¹	7,618	8,910	9,074	9,578	8,240	10,813	11,432	12,113
Net Debt ¹	34,346	33,723	34,102	35,040	39,652	38,325	37,583	36,365
Reference price ²	171.47	183.07	169.40	152.89	143.78	136.32	136.32	136.32
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

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.	16.81x	2.27x	11.58x	4.29%	186B
COCA-COLA EUROPACIFIC PARTNERS PLC	20.23x	2.27x	12.56x	2.49%	45.49B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.83x	1.48x	7.33x	3.94%	23.26B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	25.43x	0.72x	9.19x	1.95%	3.87B
OSOTSPA	13.05x	1.76x	7.62x	5.11%	1.47B
A.G. BARR P.L.C.	12.65x	1.36x	7.57x	3.45%	885M
Average	17.33x	1.64x	9.31x	3.54%	43.49B
Weighted average by Cap.	17.41x	2.17x	11.30x	3.91%