Valuation PepsiCo, Inc. Toronto S.E.

Stocks

Market Closed - Toronto S.E. Other stock markets 15:50:00 2026-07-22 EDT			5-day change	1st Jan Change
20.14 ^CAD	+0.40%		0.00%	-6.80%

07-22	Target names former 7-Eleven CEO DePinto to board	RE
07-21	Barclays Adjusts Price Target on PepsiCo to $142 From $138, Maintains Equalweight Rating	MT

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	185,148	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-5.82%	-	-
Enterprise Value (EV) ¹	274,189	288,914	269,768	247,241	236,248	223,473	222,730	221,512
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-5.41%	-0.33%	-0.55%
P/E	31.2x	28.5x	25.8x	22x	24x	16.7x	15.8x	14.9x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	7.76x	6.95x	6.35x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	2.83x	2.53x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	1.87x	1.82x	1.76x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.26x	2.19x	2.1x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	11.5x	11.1x	10.4x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14.1x	13.5x	12.7x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	21.2x	19x	17.3x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.72%	5.26%	5.78%
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%	4.31%	4.53%	4.8%
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	135.65	135.65	135.65
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	21.34x	2.36x	12.95x	2.39%	46.92B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.67x	1.43x	7.13x	4.1%	22.09B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	29.31x	0.82x	10.4x	1.69%	4.23B
OSOTSPA	14.21x	1.91x	8.37x	4.94%	1.56B
A.G. BARR P.L.C.	14.03x	1.49x	8.37x	3.12%	972M
Average	18.92x	1.60x	9.44x	3.25%	15.15B
Weighted average by Cap.	19.89x	1.99x	10.96x	2.91%