Valuation PepsiCo, Inc. Swiss Exchange

Stocks

Delayed Swiss Exchange Other stock markets 11:36:26 2026-06-10 EDT			5-day change	1st Jan Change
115.00 ^CHF	+1.77%		0.00%	-

06-18	Deutsche Bank Trims Price Target on PepsiCo to $168 From $173, Keeps Buy Rating	MT
06-12	TD Cowen Adjusts PepsiCo Price Target to $150 From $165	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	194,108	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-1.27%	-	-
Enterprise Value (EV) ¹	274,189	288,914	269,768	247,241	236,248	232,374	231,570	230,924
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-1.64%	-0.35%	-0.28%
P/E	31.2x	28.5x	25.8x	22x	24x	17.4x	16.6x	15.7x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	8.1x	7.21x	6.58x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	3.39x	2.78x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	1.96x	1.9x	1.83x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.35x	2.27x	2.18x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	11.9x	11.4x	10.7x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14.5x	13.8x	13x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	20.9x	19.7x	17.8x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.77%	5.07%	5.62%
Dividend per Share ²	4.248	4.525	4.945	-	-	5.87	6.178	6.526
Rate of return	2.48%	2.47%	2.92%	-	-	4.13%	4.35%	4.6%
EPS ²	5.49	6.42	6.56	6.95	6	8.178	8.578	9.063
Distribution rate	77.4%	70.5%	75.4%	-	-	71.8%	72%	72%
Net sales ¹	79,474	86,392	91,471	91,854	93,925	99,005	102,109	105,783
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,541	20,381	21,563
EBIT ¹	11,414	12,325	13,875	14,698	14,912	16,054	16,768	17,707
Net income ¹	7,618	8,910	9,074	9,578	8,240	11,067	11,480	12,169
Net Debt ¹	34,346	33,723	34,102	35,040	39,652	38,265	37,462	36,816
Reference price ²	171.47	183.07	169.40	152.89	143.78	142.02	142.02	142.02
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.($)
COCA-COLA EUROPACIFIC PARTNERS PLC	19.6x	2.21x	12.17x	2.6%	43.25B
COCA-COLA FEMSA, S.A.B. DE C.V.	16.18x	1.47x	7.36x	3.95%	23.01B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	26.28x	0.75x	9.41x	1.88%	3.84B
OSOTSPA	13.29x	1.68x	7.69x	5.28%	1.45B
A.G. BARR P.L.C.	13.65x	1.45x	8.14x	3.21%	936M
Average	17.80x	1.51x	8.96x	3.38%	14.5B
Weighted average by Cap.	18.66x	1.88x	10.36x	3.05%