Valuation PepsiCo, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 11/09/2026			5-day change	1st Jan Change
2,330.00 ^MXN	+0.22%		-2.04%	-9.76%

11/09	Tesla eyes European freight market with long-delayed Semi truck	RE
11/09	India court orders regulator to provide timeline for food warning labels	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,39,843	2,55,191	2,35,666	2,12,201	1,96,596	1,86,089	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-5.34%	-	-
Enterprise Value (EV) ¹	2,74,189	2,88,914	2,69,768	2,47,241	2,36,248	2,24,415	2,23,672	2,22,454
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-5.01%	-0.33%	-0.54%
P/E	31.2x	28.5x	25.8x	22x	24x	16.8x	15.9x	15.1x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	7.8x	6.98x	6.38x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	2.87x	2.69x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	1.88x	1.83x	1.77x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.27x	2.2x	2.11x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	11.6x	11.1x	10.5x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14.1x	13.5x	12.8x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	21.3x	19.1x	17.4x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.7%	5.24%	5.76%
Dividend per Share ²	4.248	4.525	4.945	-	5.622	5.842	6.141	6.516
Rate of return	2.48%	2.47%	2.92%	-	3.91%	4.29%	4.5%	4.78%
EPS ²	5.49	6.42	6.56	6.95	6	8.11	8.559	9.04
Distribution rate	77.4%	70.5%	75.4%	-	93.7%	72%	71.8%	72.1%
Net sales ¹	79,474	86,392	91,471	91,854	93,925	98,952	1,01,820	1,05,413
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,385	20,123	21,218
EBIT ¹	11,414	12,325	13,875	14,698	14,912	15,891	16,518	17,333
Net income ¹	7,618	8,910	9,074	9,578	8,240	10,813	11,432	12,113
Net Debt ¹	34,346	33,723	34,102	35,040	39,652	38,325	37,583	36,365
Reference price ²	171.47	183.07	169.40	152.89	143.78	136.34	136.34	136.34
Nbr of stocks (in thousands)	13,98,745	13,93,956	13,91,178	13,87,929	13,67,340	13,64,892	-	-
Announcement Date	10/02/22	09/02/23	09/02/24	04/02/25	03/02/26	-	-	-

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.($)
PEPSICO, INC.	16.81x	2.27x	11.58x	4.29%	19TCr
COCA-COLA EUROPACIFIC PARTNERS PLC	20.78x	2.32x	12.83x	2.42%	4.65TCr
COCA-COLA FEMSA, S.A.B. DE C.V.	16.01x	1.5x	7.41x	3.9%	2.35TCr
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	25.99x	0.74x	9.37x	1.91%	392.38Cr
OSOTSPA	12.88x	1.73x	7.52x	5.18%	144.62Cr
A.G. BARR P.L.C.	12.65x	1.36x	7.57x	3.45%	88Cr
Average	17.52x	1.65x	9.38x	3.52%	4.37TCr
Weighted average by Cap.	17.55x	2.18x	11.36x	3.89%