Valuation PepsiCo, Inc.

Equities

Market Closed - Nasdaq Other stock markets 02:30:00 22/01/2026 am IST			5-day change	1st Jan Change
146.74 ^USD	-0.62%		+0.56%	+2.24%

22/01	ENGIE Signs 10-Year Biomethane Purchase Agreement with PepsiCo	CI
21/01	Global markets live: Netflix, OpenAI, Nvidia, Meta, Alibaba, Netflix…

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,03,023	2,41,088	2,53,351	2,35,652	2,12,201	2,02,967	2,02,967	-
Change	-	18.75%	5.09%	-6.99%	-9.95%	-4.35%	0%	-
Enterprise Value (EV) ¹	2,37,622	2,75,434	2,87,074	2,69,754	2,47,241	2,42,417	2,42,635	2,42,813
Change	-	15.91%	4.23%	-6.03%	-8.35%	-1.95%	0.09%	0.07%
P/E ratio	28.7x	31.4x	28.3x	25.8x	22x	23.4x	18.7x	17.5x
PBR	15.1x	14.9x	14.6x	12.6x	11.6x	9.83x	8.66x	7.82x
PEG	-	4.35x	1.7x	11.83x	3.7x	-2.4x	0.7x	2.55x
Capitalization / Revenue	2.89x	3.03x	2.93x	2.58x	2.31x	2.17x	2.09x	2.03x
EV / Revenue	3.38x	3.47x	3.32x	2.95x	2.69x	2.6x	2.5x	2.43x
EV / EBITDA	18.2x	19.5x	19x	16x	13.8x	13.4x	12.6x	11.9x
EV / EBIT	22.6x	24.1x	23.3x	19.4x	16.8x	16.4x	15.3x	14.5x
EV / FCF	37.3x	39.4x	51.2x	34x	34.4x	26.5x	23.4x	20.2x
FCF Yield	2.68%	2.54%	1.95%	2.94%	2.91%	3.77%	4.27%	4.95%
Dividend per Share ²	4.022	4.248	4.525	4.945	-	5.61	5.899	6.219
Rate of return	2.74%	2.46%	2.49%	2.92%	-	3.82%	4.02%	4.24%
EPS ²	5.12	5.49	6.42	6.56	6.95	6.273	7.862	8.403
Distribution rate	78.6%	77.4%	70.5%	75.4%	-	89.4%	75%	74%
Net sales ¹	70,372	79,474	86,392	91,471	91,854	93,412	96,926	99,998
EBITDA ¹	13,079	14,124	15,088	16,823	17,858	18,150	19,292	20,368
EBIT ¹	10,531	11,414	12,325	13,875	14,698	14,810	15,868	16,755
Net income ¹	7,120	7,618	8,910	9,074	9,578	8,683	10,424	11,368
Net Debt ¹	34,599	34,346	33,723	34,102	35,040	39,450	39,668	39,846
Reference price ²	146.91	172.36	181.75	169.39	152.89	146.74	146.74	146.74
Nbr of stocks (in thousands)	13,81,956	13,98,745	13,93,956	13,91,178	13,87,929	13,83,174	13,83,174	-
Announcement Date	11/02/21	10/02/22	09/02/23	09/02/24	04/02/25	-	-	-

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.($)
PEPSICO, INC.	23.54x	2.61x	13.43x	3.8%	20TCr
COCA-COLA EUROPACIFIC PARTNERS PLC	18.86x	2.11x	11.87x	2.7%	4.03TCr
COCA-COLA FEMSA, S.A.B. DE C.V.	16.62x	1.46x	7.47x	3.77%	2.1TCr
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	-12.06x	0.71x	-165.99x	1.7%	360.54Cr
OSOTSPA	14.26x	1.92x	8.9x	6.51%	166.42Cr
A.G. BARR P.L.C.	14.74x	1.45x	8.27x	2.89%	95Cr
Average	12.66x	1.71x	-19.34x	3.56%	4.53TCr
Weighted average by Cap.	21.75x	2.41x	10.31x	3.62%