Valuation PepsiCo, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:46:08 2026-07-10 EDT			5-day change	1st Jan Change
120.28 ^EUR	-0.20%		-4.46%	-1.68%

07-10	PepsiCo Faces Earnings Pressure Amid Persistent North America Weakness, Morgan Stanley Says	MT
07-10	PepsiCo's 'Modest' Q2 Earnings Beat Driven by Below-the-Line Items, UBS Says	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	187,509	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-4.62%	-	-
Enterprise Value (EV) ¹	274,189	288,914	269,768	247,241	236,248	225,461	224,180	222,591
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-4.57%	-0.57%	-0.71%
P/E	31.2x	28.5x	25.8x	22x	24x	16.9x	16.2x	15.4x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	7.85x	7.04x	6.44x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	3.52x	2.95x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	1.9x	1.84x	1.78x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.28x	2.2x	2.11x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	11.6x	11.1x	10.4x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14.2x	13.5x	12.8x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	20.8x	18.9x	17.2x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.81%	5.3%	5.82%
Dividend per Share ²	4.248	4.525	4.945	-	5.622	5.849	6.154	6.516
Rate of return	2.48%	2.47%	2.92%	-	3.91%	4.26%	4.48%	4.74%
EPS ²	5.49	6.42	6.56	6.95	6	8.131	8.505	8.948
Distribution rate	77.4%	70.5%	75.4%	-	93.7%	71.9%	72.4%	72.8%
Net sales ¹	79,474	86,392	91,471	91,854	93,925	98,933	101,850	105,511
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,458	20,182	21,353
EBIT ¹	11,414	12,325	13,875	14,698	14,912	15,925	16,550	17,390
Net income ¹	7,618	8,910	9,074	9,578	8,240	10,852	11,299	11,968
Net Debt ¹	34,346	33,723	34,102	35,040	39,652	37,952	36,671	35,082
Reference price ²	171.47	183.07	169.40	152.89	143.78	137.38	137.38	137.38
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	21.43x	2.37x	13.02x	2.39%	46.93B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.45x	1.41x	7.05x	4.16%	21.89B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	28.65x	0.8x	10.17x	1.74%	4.15B
OSOTSPA	14.29x	1.89x	8.5x	4.83%	1.57B
A.G. BARR P.L.C.	13.56x	1.44x	8.09x	3.23%	943M
Average	18.68x	1.58x	9.37x	3.27%	15.1B
Weighted average by Cap.	19.84x	1.98x	10.98x	2.93%