Valuation PepsiCo, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 03/08/2026			5-day change	1st Jan Change
2,412.00 ^MXN	-0.37%		-0.82%	-6.58%

31/07	Nestle pushes for simpler US food labels to shed 'Frankenstein' ingredients image	RE
31/07	Colgate-Palmolive reaffirms annual sales forecast on weak North America demand	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	1,90,580	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-3.06%	-	-
Enterprise Value (EV) ¹	2,74,189	2,88,914	2,69,768	2,47,241	2,36,248	2,28,905	2,28,163	2,26,944
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-3.11%	-0.32%	-0.53%
P/E	31.2x	28.5x	25.8x	22x	24x	17.2x	16.3x	15.4x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	7.98x	7.15x	6.53x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	2.95x	2.74x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	1.93x	1.87x	1.81x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.31x	2.24x	2.15x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	11.8x	11.3x	10.7x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14.4x	13.8x	13.1x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	21.7x	19.5x	17.7x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.61%	5.14%	5.65%
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%	4.18%	4.4%	4.67%
EPS ²	5.49	6.42	6.56	6.95	6	8.111	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	98,954	1,01,862	1,05,450
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,391	20,124	21,218
EBIT ¹	11,414	12,325	13,875	14,698	14,912	15,896	16,519	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	139.63	139.63	139.63
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COCA-COLA EUROPACIFIC PARTNERS PLC	21.62x	2.39x	13.07x	2.36%	4.79TCr
COCA-COLA FEMSA, S.A.B. DE C.V.	15.86x	1.45x	7.2x	3.97%	2.25TCr
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	26.66x	0.76x	9.68x	1.86%	401.15Cr
OSOTSPA	14.38x	1.93x	8.47x	4.89%	159.01Cr
A.G. BARR P.L.C.	13.82x	1.47x	8.25x	3.17%	96Cr
Average	18.47x	1.60x	9.33x	3.25%	1.54TCr
Weighted average by Cap.	19.95x	2.01x	11.02x	2.86%