|
Market Closed -
Nasdaq
01:30:00 30/10/2026 am IST
|
After hours 02:59:44 am | |||
| 133.79 USD | +0.87% |
|
135.55 | +1.32% |
| 28/10 | Evercore ISI Adjusts Price Target on PepsiCo to $150 From $135 | MT |
| 27/10 | Food and household brands warn of more price hikes as Iran war costs bite | RE |
Company Valuation: PepsiCo, Inc.
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 | 1,80,740 | - | - |
| Change | - | 6.4% | -7.65% | -9.96% | -7.35% | -8.07% | - | - |
| Enterprise Value (EV) 1 | 2,74,189 | 2,88,914 | 2,69,768 | 2,47,241 | 2,36,248 | 2,19,355 | 2,18,538 | 2,17,724 |
| Change | - | 5.37% | -6.63% | -8.35% | -4.45% | -7.15% | -0.37% | -0.37% |
| P/E | 31.2x | 28.5x | 25.8x | 22x | 24x | 16x | 16.1x | 15.2x |
| PBR | 14.8x | 14.7x | 12.6x | 11.6x | 9.63x | 7.86x | 7.01x | 6.52x |
| PEG | - | 1.7x | 11.83x | 3.7x | -1.8x | 0.4x | -16.84x | 2.56x |
| Capitalization / Revenue | 3.02x | 2.95x | 2.58x | 2.31x | 2.09x | 1.82x | 1.78x | 1.72x |
| EV / Revenue | 3.45x | 3.34x | 2.95x | 2.69x | 2.52x | 2.21x | 2.15x | 2.07x |
| EV / EBITDA | 19.4x | 19.1x | 16x | 13.8x | 12.9x | 11.5x | 11.2x | 10.6x |
| EV / EBIT | 24x | 23.4x | 19.4x | 16.8x | 15.8x | 14.2x | 13.7x | 13x |
| EV / FCF | 39.2x | 51.6x | 34x | 34.4x | 30.8x | 20.9x | 18.4x | 17x |
| FCF Yield | 2.55% | 1.94% | 2.94% | 2.91% | 3.25% | 4.78% | 5.44% | 5.89% |
| Dividend per Share 2 | 4.248 | 4.525 | 4.945 | - | 5.622 | 5.854 | 6.15 | 6.528 |
| Rate of return | 2.48% | 2.47% | 2.92% | - | 3.91% | 4.41% | 4.64% | 4.92% |
| EPS 2 | 5.49 | 6.42 | 6.56 | 6.95 | 6 | 8.308 | 8.228 | 8.716 |
| Distribution rate | 77.4% | 70.5% | 75.4% | - | 93.7% | 70.5% | 74.7% | 74.9% |
| Net sales 1 | 79,474 | 86,392 | 91,471 | 91,854 | 93,925 | 99,301 | 1,01,773 | 1,05,151 |
| EBITDA 1 | 14,124 | 15,088 | 16,823 | 17,858 | 18,363 | 19,050 | 19,587 | 20,590 |
| EBIT 1 | 11,414 | 12,325 | 13,875 | 14,698 | 14,912 | 15,473 | 15,909 | 16,715 |
| Net income 1 | 7,618 | 8,910 | 9,074 | 9,578 | 8,240 | 11,376 | 11,183 | 11,882 |
| Net Debt 1 | 34,346 | 33,723 | 34,102 | 35,040 | 39,652 | 38,614 | 37,798 | 36,983 |
| Reference price 2 | 171.47 | 183.07 | 169.40 | 152.89 | 143.78 | 132.63 | 132.63 | 132.63 |
| Nbr of stocks (in thousands) | 13,98,745 | 13,93,956 | 13,91,178 | 13,87,929 | 13,67,340 | 13,62,741 | - | - |
| Announcement Date | 10/02/22 | 09/02/23 | 09/02/24 | 04/02/25 | 03/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.96x | 2.21x | 11.51x | 4.41% | 18TCr | |
| 26.68x | 8.32x | 23.92x | 2.31% | 39TCr | |
| 39.7x | 8.81x | 28.59x | -.--% | 8.95TCr | |
| 21.6x | 6.23x | 13.88x | 3.27% | 5.81TCr | |
| 22.75x | 2.5x | 13.79x | 2.21% | 4.92TCr | |
| 21.42x | 2.87x | 11.05x | 2.68% | 4.75TCr | |
| 17.01x | 1.62x | 7.99x | 3.79% | 2.42TCr | |
| 19.52x | 1.7x | 10.64x | 2.35% | 2.27TCr | |
| 18.33x | 1.59x | 7.86x | 4.43% | 1.98TCr | |
| 10.37x | 1.84x | 9.97x | 4.03% | 1.6TCr | |
| Average | 21.34x | 3.77x | 13.92x | 2.95% | 9.02TCr | |
| Weighted average by Cap. | 24.09x | 5.80x | 18.66x | 2.69% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PEP Stock
- Valuation PepsiCo, Inc.
Select your edition
All financial news and data tailored to specific country editions
