|
Market Closed -
Sao Paulo
16:05:00 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 46.71 BRL | -2.36% |
|
-4.36% | -11.57% |
| 02:52am | Indian health activists lodge concerns about food warning proposal in court | RE |
| 09-03 | European stocks recover from one-month lows as bond yields retreat | RE |
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 | 187,850 | - | - |
| Change | - | 6.4% | -7.65% | -9.96% | -7.35% | -4.45% | - | - |
| Enterprise Value (EV) 1 | 274,189 | 288,914 | 269,768 | 247,241 | 236,248 | 226,175 | 225,433 | 224,215 |
| Change | - | 5.37% | -6.63% | -8.35% | -4.45% | -4.26% | -0.33% | -0.54% |
| P/E | 31.2x | 28.5x | 25.8x | 22x | 24x | 17x | 16.1x | 15.2x |
| PBR | 14.8x | 14.7x | 12.6x | 11.6x | 9.63x | 7.87x | 7.05x | 6.44x |
| PEG | - | 1.7x | 11.83x | 3.7x | -1.8x | 0.5x | 2.91x | 2.7x |
| Capitalization / Revenue | 3.02x | 2.95x | 2.58x | 2.31x | 2.09x | 1.9x | 1.84x | 1.78x |
| EV / Revenue | 3.45x | 3.34x | 2.95x | 2.69x | 2.52x | 2.29x | 2.21x | 2.13x |
| EV / EBITDA | 19.4x | 19.1x | 16x | 13.8x | 12.9x | 11.7x | 11.2x | 10.6x |
| EV / EBIT | 24x | 23.4x | 19.4x | 16.8x | 15.8x | 14.2x | 13.6x | 12.9x |
| EV / FCF | 39.2x | 51.6x | 34x | 34.4x | 30.8x | 21.5x | 19.2x | 17.5x |
| FCF Yield | 2.55% | 1.94% | 2.94% | 2.91% | 3.25% | 4.66% | 5.2% | 5.71% |
| 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% | 4.25% | 4.46% | 4.73% |
| 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 | 137.63 | 137.63 | 137.63 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.97x | 2.29x | 11.67x | 4.25% | 188B | |
| 20.9x | 2.33x | 12.89x | 2.41% | 47.04B | |
| 16.01x | 1.5x | 7.41x | 3.9% | 23.53B | |
| 26.2x | 0.74x | 9.44x | 1.9% | 3.92B | |
| 13.29x | 1.79x | 7.77x | 5.17% | 1.51B | |
| 12.89x | 1.39x | 7.71x | 3.38% | 902M | |
| Average | 17.71x | 1.67x | 9.48x | 3.5% | 44.12B | |
| Weighted average by Cap. | 17.69x | 2.20x | 11.44x | 3.86% |
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
- PEPB34 Stock
- Valuation PepsiCo, Inc.
Select your edition
All financial news and data tailored to specific country editions
