Valuation PepsiCo, Inc. BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 06:56:51 2026-08-05 EDT			5-day change	1st Jan Change
121.38 ^EUR	+0.55%		-0.83%	-0.99%

07-31	Nestle pushes for simpler US food labels to shed 'Frankenstein' ingredients image	RE
07-31	Colgate-Palmolive reaffirms annual sales forecast on weak North America demand	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	189,856	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-3.43%	-	-
Enterprise Value (EV) ¹	274,189	288,914	269,768	247,241	236,248	228,182	227,439	226,221
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-3.41%	-0.33%	-0.54%
P/E	31.2x	28.5x	25.8x	22x	24x	17.1x	16.3x	15.4x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	7.95x	7.12x	6.51x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	2.95x	2.74x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	1.92x	1.86x	1.8x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.31x	2.23x	2.15x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	11.8x	11.3x	10.7x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14.4x	13.8x	13.1x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	21.6x	19.4x	17.7x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.62%	5.16%	5.66%
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%	4.2%	4.41%	4.68%
EPS ²	5.49	6.42	6.56	6.95	6	8.111	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	98,954	101,862	105,450
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,391	20,124	21,218
EBIT ¹	11,414	12,325	13,875	14,698	14,912	15,896	16,519	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	139.10	139.10	139.10
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.($)
COCA-COLA EUROPACIFIC PARTNERS PLC	20.79x	2.31x	12.78x	2.43%	46.11B
COCA-COLA FEMSA, S.A.B. DE C.V.	16.08x	1.47x	7.28x	3.91%	22.79B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	26.48x	0.75x	9.62x	1.87%	3.96B
OSOTSPA	14.3x	1.92x	8.42x	4.91%	1.59B
A.G. BARR P.L.C.	13.06x	1.41x	7.69x	3.33%	910M
Average	18.14x	1.57x	9.16x	3.29%	15.07B
Weighted average by Cap.	19.43x	1.96x	10.80x	2.91%