Valuation Sysco Corporation

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-07-10 EDT			After hours 20:00:00
83.83 ^USD	+2.19%		83.90	+0.08%

07-09	Deutsche Bank Adjusts Sysco Price Target to $86 From $84	MT
06-30	Sysco Awarded Up to $281 Million US Navy Food Contract	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	38,993	43,331	36,922	35,551	36,361	40,086	-	-
Change	-	11.13%	-14.79%	-3.71%	2.28%	10.24%	-	-
Enterprise Value (EV) ¹	47,069	53,111	46,587	46,837	48,599	52,112	51,481	50,288
Change	-	12.84%	-12.28%	0.54%	3.76%	7.23%	-1.21%	-2.32%
P/E	74.7x	32.2x	21x	18.4x	20.1x	20.9x	17x	16.1x
PBR	25.2x	31.3x	18.4x	19.3x	19.6x	14.4x	9.44x	7.24x
PEG	-	0x	0.7x	1.5x	-4.89x	2.82x	0.7x	2.75x
Capitalization / Revenue	0.76x	0.63x	0.48x	0.45x	0.45x	0.48x	0.45x	0.44x
EV / Revenue	0.92x	0.77x	0.61x	0.59x	0.6x	0.62x	0.58x	0.55x
EV / EBITDA	21.4x	16x	12.1x	11.2x	11.3x	11.8x	10.9x	10.1x
EV / EBIT	32.2x	20.2x	14.5x	13.5x	13.8x	14.4x	13.2x	12.3x
EV / FCF	32.8x	45.8x	22.5x	21.7x	30.3x	21.5x	19.7x	17.3x
FCF Yield	3.04%	2.18%	4.45%	4.61%	3.3%	4.65%	5.08%	5.78%
Dividend per Share ²	1.82	1.9	1.96	2	2.07	2.158	2.227	2.339
Rate of return	2.39%	2.23%	2.69%	2.8%	2.76%	2.57%	2.66%	2.79%
EPS ²	1.02	2.64	3.47	3.89	3.73	4.007	4.928	5.217
Distribution rate	178%	72%	56.5%	51.4%	55.5%	53.9%	45.2%	44.8%
Net sales ¹	51,298	68,636	76,325	78,844	81,370	84,382	88,511	91,564
EBITDA ¹	2,198	3,327	3,847	4,192	4,293	4,403	4,733	4,982
EBIT ¹	1,460	2,633	3,210	3,481	3,523	3,615	3,886	4,098
Net income ¹	524.2	1,359	1,770	1,955	1,828	1,904	2,347	2,485
Net Debt ¹	8,076	9,780	9,665	11,286	12,238	12,026	11,395	10,202
Reference price ²	76.22	85.05	72.87	71.39	75.01	83.83	83.83	83.83
Nbr of stocks (in thousands)	511,582	509,476	506,682	497,982	484,752	478,183	-	-
Announcement Date	8/10/21	8/9/22	8/1/23	7/30/24	7/29/25	-	-	-

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.($)
SYSCO CORPORATION	20.92x	0.62x	11.84x	2.57%	40.09B
WALMART INC.	39.27x	1.27x	19.41x	0.88%	906B
LOBLAW COMPANIES LIMITED	28.27x	1.2x	10.44x	0.96%	52.65B
TESCO PLC	15.53x	0.53x	7.83x	3.32%	39.46B
KROGER CO. (THE)	11.99x	0.34x	6.29x	2.44%	37.09B
AHOLD DELHAIZE N.V.	13.17x	0.5x	6.27x	3.53%	36.13B
WOOLWORTHS GROUP LIMITED	46.51x	0.91x	10.63x	2.34%	34.12B
GEORGE WESTON LIMITED	22.14x	0.74x	6.36x	1.39%	26.83B
AEON CO., LTD.	50.89x	0.62x	10.42x	1.06%	23.59B
US FOODS HOLDING CORP.	25.74x	0.65x	12.74x	-.--%	22.24B
Average	27.44x	0.74x	10.22x	1.85%	121.86B
Weighted average by Cap.	35.62x	1.12x	16.78x	1.18%