Valuation PepsiCo, Inc. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 10:27:21 2026-07-23 EDT			5-day change	1st Jan Change
134.03 ^USD	-1.66%		-1.92%	-6.88%

07-24	In India, Iran war forces Diet Coke to roll out a bigger can, heftier price tag	RE
07-24	Nestle pushes for simpler US food labels to shed 'Frankenstein' ingredients image	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	186,499	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-5.14%	-	-
Enterprise Value (EV) ¹	274,189	288,914	269,768	247,241	236,248	224,824	224,082	222,863
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-4.84%	-0.33%	-0.54%
P/E	31.2x	28.5x	25.8x	22x	24x	16.8x	15.9x	15x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	7.81x	7x	6.39x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	2.85x	2.55x
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%	4.69%	5.23%	5.75%
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%	4.28%	4.49%	4.77%
EPS ²	5.49	6.42	6.56	6.95	6	8.127	8.58	9.084
Distribution rate	77.4%	70.5%	75.4%	-	93.7%	71.9%	71.6%	71.7%
Net sales ¹	79,474	86,392	91,471	91,854	93,925	98,954	101,886	105,482
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,401	20,145	21,262
EBIT ¹	11,414	12,325	13,875	14,698	14,912	15,894	16,538	17,375
Net income ¹	7,618	8,910	9,074	9,578	8,240	10,840	11,473	12,184
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	136.64	136.64	136.64
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COCA-COLA EUROPACIFIC PARTNERS PLC	20.93x	2.33x	12.74x	2.43%	45.81B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.28x	1.4x	6.98x	4.21%	21.53B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	29.38x	0.82x	10.42x	1.69%	4.22B
OSOTSPA	14.05x	1.89x	8.26x	5%	1.54B
A.G. BARR P.L.C.	13.71x	1.45x	8.18x	3.19%	945M
Average	18.67x	1.58x	9.32x	3.3%	14.81B
Weighted average by Cap.	19.53x	1.95x	10.78x	2.97%