Valuation PepsiCo, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 14/07/2026			5-day change	1st Jan Change
2,365.00 ^MXN	-2.59%		-7.18%	-8.40%

14/07	PepsiCo's turnaround stutters as Americans rethink snacking	RE
14/07	CICC Adjusts Price Target on PepsiCo to $155 From $170, Maintains Neutral Rating	MT

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	1,84,875	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-5.96%	-	-
Enterprise Value (EV) ¹	2,74,189	2,88,914	2,69,768	2,47,241	2,36,248	2,23,200	2,22,457	2,21,239
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-5.52%	-0.33%	-0.55%
P/E	31.2x	28.5x	25.8x	22x	24x	16.7x	15.8x	14.9x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	7.74x	6.94x	6.34x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	2.83x	2.53x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	1.87x	1.81x	1.75x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.26x	2.18x	2.1x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	11.5x	11x	10.4x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14x	13.5x	12.7x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	20.6x	18.7x	17.1x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.85%	5.34%	5.86%
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%	4.31%	4.53%	4.81%
EPS ²	5.49	6.42	6.56	6.95	6	8.127	8.58	9.084
Distribution rate	77.4%	70.5%	75.4%	-	93.7%	71.9%	71.6%	71.7%
Net sales ¹	79,474	86,392	91,471	91,854	93,925	98,954	1,01,886	1,05,482
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,401	20,145	21,262
EBIT ¹	11,414	12,325	13,875	14,698	14,912	15,894	16,538	17,375
Net income ¹	7,618	8,910	9,074	9,578	8,240	10,840	11,473	12,184
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	135.45	135.45	135.45
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.($)
COCA-COLA EUROPACIFIC PARTNERS PLC	21.35x	2.36x	12.94x	2.39%	4.7TCr
COCA-COLA FEMSA, S.A.B. DE C.V.	15.39x	1.4x	7.02x	4.19%	2.17TCr
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	29.52x	0.83x	10.45x	1.69%	426.44Cr
OSOTSPA	14.37x	1.9x	8.55x	4.82%	157.33Cr
A.G. BARR P.L.C.	13.63x	1.44x	8.13x	3.21%	95Cr
Average	18.85x	1.59x	9.42x	3.26%	1.51TCr
Weighted average by Cap.	19.86x	1.98x	10.94x	2.93%