|
Market Closed -
London S.E.
10:46:34 2026-10-13 EDT
|
After hours 15:37:55 | |||
| 126.67 USD | +0.20% |
|
128.80 | +1.68% |
| 05:49am | Rothschild & Co Redburn Adjusts Price Target on PepsiCo to $106 From $124 | MT |
| 10-13 | As You Sow Submits a Shareholder Proposal to PepsiCo, Inc | CI |
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 | 173,477 | - | - |
| Change | - | 6.4% | -7.65% | -9.96% | -7.35% | -11.76% | - | - |
| Enterprise Value (EV) 1 | 274,189 | 288,914 | 269,768 | 247,241 | 236,248 | 212,085 | 211,269 | 210,454 |
| Change | - | 5.37% | -6.63% | -8.35% | -4.45% | -10.23% | -0.38% | -0.39% |
| P/E | 31.2x | 28.5x | 25.8x | 22x | 24x | 15.3x | 15.5x | 14.6x |
| PBR | 14.8x | 14.7x | 12.6x | 11.6x | 9.63x | 7.55x | 6.73x | 6.25x |
| PEG | - | 1.7x | 11.83x | 3.7x | -1.8x | 0.4x | -16.22x | 2.46x |
| Capitalization / Revenue | 3.02x | 2.95x | 2.58x | 2.31x | 2.09x | 1.75x | 1.7x | 1.65x |
| EV / Revenue | 3.45x | 3.34x | 2.95x | 2.69x | 2.52x | 2.14x | 2.08x | 2x |
| EV / EBITDA | 19.4x | 19.1x | 16x | 13.8x | 12.9x | 11.1x | 10.8x | 10.2x |
| EV / EBIT | 24x | 23.4x | 19.4x | 16.8x | 15.8x | 13.7x | 13.3x | 12.6x |
| EV / FCF | 39.2x | 51.6x | 34x | 34.4x | 30.8x | 20.4x | 18.1x | 16.9x |
| FCF Yield | 2.55% | 1.94% | 2.94% | 2.91% | 3.25% | 4.89% | 5.51% | 5.92% |
| Dividend per Share 2 | 4.248 | 4.525 | 4.945 | - | 5.622 | 5.853 | 6.151 | 6.528 |
| Rate of return | 2.48% | 2.47% | 2.92% | - | 3.91% | 4.6% | 4.83% | 5.13% |
| EPS 2 | 5.49 | 6.42 | 6.56 | 6.95 | 6 | 8.308 | 8.228 | 8.716 |
| Distribution rate | 77.4% | 70.5% | 75.4% | - | 93.7% | 70.5% | 74.8% | 74.9% |
| Net sales 1 | 79,474 | 86,392 | 91,471 | 91,854 | 93,925 | 99,301 | 101,773 | 105,151 |
| EBITDA 1 | 14,124 | 15,088 | 16,823 | 17,858 | 18,363 | 19,050 | 19,587 | 20,590 |
| EBIT 1 | 11,414 | 12,325 | 13,875 | 14,698 | 14,912 | 15,476 | 15,909 | 16,715 |
| Net income 1 | 7,618 | 8,910 | 9,074 | 9,578 | 8,240 | 11,376 | 11,183 | 11,882 |
| Net Debt 1 | 34,346 | 33,723 | 34,102 | 35,040 | 39,652 | 38,608 | 37,792 | 36,978 |
| Reference price 2 | 171.47 | 183.07 | 169.40 | 152.89 | 143.78 | 127.30 | 127.30 | 127.30 |
| Nbr of stocks (in thousands) | 1,398,745 | 1,393,956 | 1,391,178 | 1,387,929 | 1,367,340 | 1,362,741 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.84x | 8.29x | 23.77x | 2.36% | 388B | |
| 15.32x | 2.13x | 11.12x | 4.6% | 173B | |
| 37.61x | 8.35x | 27.03x | -.--% | 84.85B | |
| 22.23x | 6.41x | 14.3x | 3.18% | 59.55B | |
| 21.57x | 2.39x | 13.2x | 2.33% | 46.85B | |
| 20x | 2.78x | 10.7x | 2.84% | 44.44B | |
| 16.57x | 1.54x | 7.62x | 3.77% | 24.29B | |
| 17.86x | 1.57x | 9.79x | 2.56% | 20.9B | |
| 17.32x | 1.51x | 7.41x | 4.73% | 18.86B | |
| Average | 21.70x | 3.89x | 13.88x | 2.93% | 95.66B | |
| Weighted average by Cap. | 23.91x | 5.82x | 18.48x | 2.75% |
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
- 0QOS Stock
- Valuation PepsiCo, Inc.
Select your edition
All financial news and data tailored to specific country editions
