Valuation PepsiCo, Inc. Xetra

Stocks

Market Closed - Xetra 09:05:48 25/09/2026 pm IST			5-day change	1st Jan Change
112.24 ^EUR	-0.99%		-1.21%	-8.39%

25/09	Tesla is beginning Semi electric truck deliveries	RE
25/09	Tesla set to formally roll out Semi electric trucks at Nevada event	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	1,75,566	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-10.7%	-	-
Enterprise Value (EV) ¹	2,74,189	2,88,914	2,69,768	2,47,241	2,36,248	2,13,898	2,13,161	2,12,012
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-9.46%	-0.34%	-0.54%
P/E	31.2x	28.5x	25.8x	22x	24x	15.8x	15.1x	14.3x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	7.36x	6.59x	6.04x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.4x	3.43x	2.68x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	1.77x	1.72x	1.67x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.16x	2.09x	2.01x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	11x	10.6x	10x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	13.5x	12.9x	12.3x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	20.3x	18.3x	16.8x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.92%	5.47%	5.96%
Dividend per Share ²	4.248	4.525	4.945	-	5.622	5.858	6.141	6.516
Rate of return	2.48%	2.47%	2.92%	-	3.91%	4.55%	4.77%	5.07%
EPS ²	5.49	6.42	6.56	6.95	6	8.165	8.524	8.978
Distribution rate	77.4%	70.5%	75.4%	-	93.7%	71.7%	72%	72.6%
Net sales ¹	79,474	86,392	91,471	91,854	93,925	98,939	1,01,796	1,05,359
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,383	20,091	21,158
EBIT ¹	11,414	12,325	13,875	14,698	14,912	15,889	16,489	17,275
Net income ¹	7,618	8,910	9,074	9,578	8,240	10,959	11,369	12,020
Net Debt ¹	34,346	33,723	34,102	35,040	39,652	38,332	37,595	36,446
Reference price ²	171.47	183.07	169.40	152.89	143.78	128.63	128.63	128.63
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PEPSICO, INC.	15.7x	2.16x	11x	4.57%	18TCr
COCA-COLA EUROPACIFIC PARTNERS PLC	20.15x	2.27x	12.52x	2.5%	4.46TCr
COCA-COLA FEMSA, S.A.B. DE C.V.	15.62x	1.46x	7.24x	4%	2.32TCr
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	26.09x	0.74x	9.4x	1.91%	392.29Cr
OSOTSPA	13.17x	1.77x	7.64x	5.08%	146.56Cr
A.G. BARR P.L.C.	12.74x	1.37x	7.62x	3.42%	87Cr
Average	17.24x	1.63x	9.24x	3.58%	4.16TCr
Weighted average by Cap.	16.62x	2.08x	10.87x	4.1%