Valuation PepsiCo, Inc. BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 04:24:06 2026-07-07 EDT			5-day change	1st Jan Change
126.30 ^EUR	+0.91%		+1.95%	+3.26%

03:07am	Trump claims credit as Walmart drops prices on barbecue staples	RE
08:37pm	Walmart rolls back barbecue staple prices after Trump says retailer acted at his request	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	195,844	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-0.38%	-	-
Enterprise Value (EV) ¹	274,189	288,914	269,768	247,241	236,248	234,121	233,342	232,051
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-0.9%	-0.33%	-0.55%
P/E	31.2x	28.5x	25.8x	22x	24x	17.7x	16.8x	15.9x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	8.17x	7.28x	6.61x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	3.19x	2.81x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	1.98x	1.92x	1.85x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.37x	2.29x	2.2x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	12x	11.5x	10.8x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14.6x	13.9x	13.1x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	20.8x	19.6x	17.5x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.8%	5.1%	5.71%
Dividend per Share ²	4.248	4.525	4.945	-	-	5.87	6.178	6.541
Rate of return	2.48%	2.47%	2.92%	-	-	4.1%	4.31%	4.56%
EPS ²	5.49	6.42	6.56	6.95	6	8.112	8.54	9.022
Distribution rate	77.4%	70.5%	75.4%	-	-	72.4%	72.3%	72.5%
Net sales ¹	79,474	86,392	91,471	91,854	93,925	98,898	101,971	105,668
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,510	20,320	21,511
EBIT ¹	11,414	12,325	13,875	14,698	14,912	16,055	16,746	17,697
Net income ¹	7,618	8,910	9,074	9,578	8,240	10,952	11,384	12,082
Net Debt ¹	34,346	33,723	34,102	35,040	39,652	38,276	37,498	36,207
Reference price ²	171.47	183.07	169.40	152.89	143.78	143.29	143.29	143.29
Nbr of stocks (in thousands)	1,398,745	1,393,956	1,391,178	1,387,929	1,367,340	1,366,768	-	-
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.($)
COCA-COLA EUROPACIFIC PARTNERS PLC	21.4x	2.36x	13.01x	2.39%	46.82B
COCA-COLA FEMSA, S.A.B. DE C.V.	16.03x	1.46x	7.28x	4.01%	22.71B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	31.04x	0.86x	10.94x	1.6%	4.47B
OSOTSPA	14.53x	1.9x	8.6x	4.76%	1.58B
A.G. BARR P.L.C.	13.46x	1.43x	8.03x	3.25%	931M
Average	19.29x	1.60x	9.57x	3.2%	15.3B
Weighted average by Cap.	20.13x	1.99x	11.04x	2.88%