Valuation PepsiCo, Inc. Xetra

Stocks

Market Closed - Xetra Other stock markets 11:35:52 2026-06-16 EDT			After hours 12:07:45
126.04 ^EUR	+0.62%		126.20	+0.13%

06-12	TD Cowen Adjusts PepsiCo Price Target to $150 From $165	MT
06-12	Piper Sandler Adjusts Price Target on PepsiCo to $178 From $181	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	199,890	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	1.68%	-	-
Enterprise Value (EV) ¹	274,189	288,914	269,768	247,241	236,248	238,156	237,324	236,612
Change	-	5.37%	-6.63%	-8.35%	-4.45%	0.81%	-0.35%	-0.3%
P/E Ratio	31.2x	28.5x	25.8x	22x	24x	17.9x	17x	16.1x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	8.34x	7.41x	6.74x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	3.29x	2.77x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	2.02x	1.96x	1.89x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.41x	2.32x	2.24x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	12.2x	11.6x	11x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14.8x	14.1x	13.3x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	21.5x	20.2x	18.2x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.66%	4.95%	5.48%
Dividend per Share ²	4.248	4.525	4.945	-	-	5.874	6.178	6.526
Rate of return	2.48%	2.47%	2.92%	-	-	4.02%	4.22%	4.46%
EPS ²	5.49	6.42	6.56	6.95	6	8.179	8.602	9.102
Distribution rate	77.4%	70.5%	75.4%	-	-	71.8%	71.8%	71.7%
Net sales ¹	79,474	86,392	91,471	91,854	93,925	98,995	102,105	105,792
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,542	20,407	21,608
EBIT ¹	11,414	12,325	13,875	14,698	14,912	16,055	16,791	17,750
Net income ¹	7,618	8,910	9,074	9,578	8,240	11,068	11,522	12,228
Net Debt ¹	34,346	33,723	34,102	35,040	39,652	38,266	37,434	36,723
Reference price ²	171.47	183.07	169.40	152.89	143.78	146.25	146.25	146.25
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COCA-COLA EUROPACIFIC PARTNERS PLC	19.81x	2.23x	12.27x	2.57%	44.18B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.85x	1.45x	7.23x	4.03%	22.55B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	25.85x	0.74x	9.27x	1.91%	3.8B
OSOTSPA	12.95x	1.63x	7.48x	5.63%	1.42B
A.G. BARR P.L.C.	13.82x	1.47x	8.25x	3.17%	962M
Average	17.66x	1.50x	8.90x	3.46%	14.58B
Weighted average by Cap.	18.69x	1.89x	10.41x	3.06%