Valuation PepsiCo, Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 08/05/2026 am IST			5-day change	1st Jan Change
156.29 ^USD	+0.21%		-1.39%	+8.90%

08/05	Monster Beverage beats estimates on strong demand for energy drinks	RE
07/05	Paine Schwartz-backed Suja Life's shares fall 14% in Nasdaq debut	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,39,843	2,55,191	2,35,666	2,12,201	1,96,596	2,13,612	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	8.66%	-	-
Enterprise Value (EV) ¹	2,74,189	2,88,914	2,69,768	2,47,241	2,36,248	2,51,870	2,51,055	2,50,355
Change	-	5.37%	-6.63%	-8.35%	-4.45%	6.61%	-0.32%	-0.28%
P/E ratio	31.2x	28.5x	25.8x	22x	24x	19.2x	18.2x	17.2x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	8.91x	7.92x	7.2x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	3.07x	3.22x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	2.16x	2.09x	2.02x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.55x	2.46x	2.37x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	12.9x	12.3x	11.6x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	15.7x	14.9x	14x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	22.7x	21.3x	19.3x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.41%	4.7%	5.18%
Dividend per Share ²	4.248	4.525	4.945	-	-	5.872	6.181	6.536
Rate of return	2.48%	2.47%	2.92%	-	-	3.76%	3.95%	4.18%
EPS ²	5.49	6.42	6.56	6.95	6	8.123	8.605	9.064
Distribution rate	77.4%	70.5%	75.4%	-	-	72.3%	71.8%	72.1%
Net sales ¹	79,474	86,392	91,471	91,854	93,925	98,929	1,02,037	1,05,791
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,529	20,423	21,648
EBIT ¹	11,414	12,325	13,875	14,698	14,912	16,075	16,848	17,894
Net income ¹	7,618	8,910	9,074	9,578	8,240	10,962	11,493	12,096
Net Debt ¹	34,346	33,723	34,102	35,040	39,652	38,258	37,443	36,743
Reference price ²	171.47	183.07	169.40	152.89	143.78	156.29	156.29	156.29
Nbr of stocks (in thousands)	13,98,745	13,93,956	13,91,178	13,87,929	13,67,340	13,66,768	-	-
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.	19.24x	2.55x	12.9x	3.76%	21TCr
COCA-COLA EUROPACIFIC PARTNERS PLC	18.5x	2.11x	11.63x	2.76%	4.18TCr
COCA-COLA FEMSA, S.A.B. DE C.V.	15.6x	1.43x	7.19x	4.08%	2.23TCr
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	23.38x	0.68x	8.53x	2.11%	353.49Cr
OSOTSPA	12.37x	1.54x	7.11x	6.15%	135.66Cr
A.G. BARR P.L.C.	13.26x	1.41x	7.94x	3.29%	94Cr
Average	17.06x	1.62x	9.22x	3.69%	4.73TCr
Weighted average by Cap.	18.84x	2.36x	12.16x	3.62%