Valuation PepsiCo, Inc.

Stocks

Market Closed - Nasdaq Other stock markets 16:00:00 2026-07-01 EDT			After hours 20:00:00
141.16 ^USD	+4.25%		146.72	+3.94%

07-01	Marriott Picks Coca-Cola as Official Beverage Partner -- Update	DJ
07-01	Bernstein Adjusts Price Target on PepsiCo to $142 From $143, Maintains Market Perform 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	192,933	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-1.86%	-	-
Enterprise Value (EV) ¹	274,189	288,914	269,768	247,241	236,248	231,198	230,396	229,086
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-2.14%	-0.35%	-0.57%
P/E	31.2x	28.5x	25.8x	22x	24x	17.4x	16.5x	15.6x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	8.05x	7.16x	6.5x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	3.13x	2.76x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	1.95x	1.89x	1.82x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.34x	2.26x	2.17x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	11.8x	11.3x	10.6x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14.4x	13.7x	12.9x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	20.6x	19.4x	17.3x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.86%	5.17%	5.78%
Dividend per Share ²	4.248	4.525	4.945	-	-	5.872	6.178	6.541
Rate of return	2.48%	2.47%	2.92%	-	-	4.16%	4.38%	4.63%
EPS ²	5.49	6.42	6.56	6.95	6	8.112	8.54	9.022
Distribution rate	77.4%	70.5%	75.4%	-	-	72.4%	72.3%	72.5%
Net sales ¹	79,474	86,392	91,471	91,854	93,925	98,948	102,036	105,760
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,514	20,330	21,529
EBIT ¹	11,414	12,325	13,875	14,698	14,912	16,065	16,760	17,716
Net income ¹	7,618	8,910	9,074	9,578	8,240	10,952	11,384	12,082
Net Debt ¹	34,346	33,723	34,102	35,040	39,652	38,265	37,463	36,153
Reference price ²	171.47	183.07	169.40	152.89	143.78	141.16	141.16	141.16
Nbr of stocks (in thousands)	1,398,745	1,393,956	1,391,178	1,387,929	1,367,340	1,366,768	-	-
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.($)
PEPSICO, INC.	16.57x	2.26x	11.43x	4.34%	185B
COCA-COLA EUROPACIFIC PARTNERS PLC	20.22x	2.27x	12.48x	2.52%	44.41B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.76x	1.44x	7.18x	4.08%	22.32B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	30.02x	0.84x	10.6x	1.66%	4.31B
OSOTSPA	14.45x	1.89x	8.55x	4.78%	1.57B
A.G. BARR P.L.C.	13.56x	1.44x	8.09x	3.23%	932M
Average	18.43x	1.69x	9.72x	3.43%	43.1B
Weighted average by Cap.	17.32x	2.16x	11.20x	3.96%