Valuation Sysco Corporation

Stocks

Market Closed - NYSE 16:00:02 2026-08-21 EDT			5-day change	1st Jan Change
84.10 ^USD	+1.25%		+1.34%	+14.13%

08-21	Sysco Investor DE Shaw Holds Stake Exceeding $1 Billion	MT
08-20	Sysco Maintains Quarterly Dividend at $0.55 a Share, Payable on Oct. 23 to Shareholders of Record on Oct. 2	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	43,866	37,180	36,089	36,361	39,603	40,292	-	-
Change	-	-15.24%	-2.94%	0.75%	8.92%	1.74%	-	-
Enterprise Value (EV) ¹	53,646	46,846	47,375	48,599	51,333	57,582	48,440	47,293
Change	-	-12.68%	1.13%	2.58%	5.63%	12.17%	-15.88%	-2.37%
P/E	32.6x	21.1x	18.6x	20.1x	22.6x	16.7x	15.9x	14.8x
PBR	31.7x	18.6x	19.6x	19.6x	14.9x	9.56x	7.21x	5.92x
PEG	-	0.7x	1.5x	-4.89x	-12.04x	0.4x	2.92x	2.01x
Capitalization / Revenue	0.64x	0.49x	0.46x	0.45x	0.47x	0.45x	0.44x	0.42x
EV / Revenue	0.78x	0.61x	0.6x	0.6x	0.61x	0.64x	0.53x	0.49x
EV / EBITDA	16.1x	12.2x	11.3x	11.3x	11.7x	12x	9.68x	8.85x
EV / EBIT	20.4x	14.6x	13.6x	13.8x	14.2x	14.7x	11.8x	10.8x
EV / FCF	46.3x	22.6x	22x	30.3x	26.5x	20.7x	15.6x	14.9x
FCF Yield	2.16%	4.43%	4.55%	3.3%	3.78%	4.83%	6.4%	6.7%
Dividend per Share ²	1.9	1.96	2	2.07	-	2.218	2.327	2.353
Rate of return	2.21%	2.67%	2.76%	2.76%	-	2.64%	2.77%	2.8%
EPS ²	2.64	3.47	3.89	3.73	3.66	5.028	5.302	5.692
Distribution rate	72%	56.5%	51.4%	55.5%	-	44.1%	43.9%	41.3%
Net sales ¹	68,636	76,325	78,844	81,370	84,553	89,584	91,909	96,247
EBITDA ¹	3,327	3,847	4,192	4,293	4,387	4,790	5,006	5,346
EBIT ¹	2,633	3,210	3,481	3,523	3,614	3,926	4,119	4,374
Net income ¹	1,359	1,770	1,955	1,828	1,757	2,407	2,583	2,761
Net Debt ¹	9,780	9,665	11,286	12,238	11,730	17,290	8,148	7,001
Reference price ²	86.10	73.38	72.47	75.01	82.82	84.10	84.10	84.10
Nbr of stocks (in thousands)	509,476	506,682	497,982	484,752	478,183	479,096	-	-
Announcement Date	8/9/22	8/1/23	7/30/24	7/29/25	8/4/26	-	-	-

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.($)
SYSCO CORPORATION	21.03x	0.62x	11.71x	2.57%	40.25B
WALMART INC.	36.02x	1.17x	17.83x	0.96%	825B
LOBLAW COMPANIES LIMITED	23.37x	1.13x	9.78x	1.01%	50.68B
TESCO PLC	15.02x	0.52x	7.65x	3.43%	38.83B
KROGER CO. (THE)	11.46x	0.33x	6.09x	2.55%	35.47B
WOOLWORTHS GROUP LIMITED	45.02x	0.88x	10.36x	2.42%	34.02B
AHOLD DELHAIZE N.V.	11.57x	0.45x	5.73x	4.07%	31.66B
GEORGE WESTON LIMITED	20.02x	0.75x	6.24x	1.3%	26.42B
AEON CO., LTD.	51.45x	0.62x	10.48x	1.05%	24.12B
US FOODS HOLDING CORP.	27.53x	0.69x	13.41x	-.--%	23.71B
Average	26.25x	0.72x	9.93x	1.94%	113.04B
Weighted average by Cap.	32.79x	1.04x	15.45x	1.27%