Valuation Sysco Corporation

Stocks

Market Closed - NYSE Other stock markets 01:30:02 18/07/2026 am IST			5-day change	1st Jan Change
81.69 ^USD	-0.68%		-2.55%	+10.86%

18/07	Taylor Farms posts list of recalled lettuce products following outbreak	RE
18/07	Mexico ministries investigate cyclospora linked to Mexican farm	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	38,993	43,331	36,922	35,551	36,361	39,063	-	-
Change	-	11.13%	-14.79%	-3.71%	2.28%	7.43%	-	-
Enterprise Value (EV) ¹	47,069	53,111	46,587	46,837	48,599	51,089	50,458	49,265
Change	-	12.84%	-12.28%	0.54%	3.76%	5.12%	-1.24%	-2.36%
P/E	74.7x	32.2x	21x	18.4x	20.1x	20.4x	16.6x	15.7x
PBR	25.2x	31.3x	18.4x	19.3x	19.6x	14x	9.19x	7.05x
PEG	-	0x	0.7x	1.5x	-4.89x	2.84x	0.7x	2.53x
Capitalization / Revenue	0.76x	0.63x	0.48x	0.45x	0.45x	0.46x	0.44x	0.43x
EV / Revenue	0.92x	0.77x	0.61x	0.59x	0.6x	0.61x	0.57x	0.54x
EV / EBITDA	21.4x	16x	12.1x	11.2x	11.3x	11.5x	10.7x	9.89x
EV / EBIT	32.2x	20.2x	14.5x	13.5x	13.8x	14.1x	13x	12x
EV / FCF	32.8x	45.8x	22.5x	21.7x	30.3x	21.1x	19.3x	17x
FCF Yield	3.04%	2.18%	4.45%	4.61%	3.3%	4.75%	5.19%	5.9%
Dividend per Share ²	1.82	1.9	1.96	2	2.07	2.158	2.227	2.339
Rate of return	2.39%	2.23%	2.69%	2.8%	2.76%	2.64%	2.73%	2.86%
EPS ²	1.02	2.64	3.47	3.89	3.73	3.998	4.912	5.217
Distribution rate	178%	72%	56.5%	51.4%	55.5%	54%	45.3%	44.8%
Net sales ¹	51,298	68,636	76,325	78,844	81,370	84,380	88,501	91,571
EBITDA ¹	2,198	3,327	3,847	4,192	4,293	4,433	4,730	4,983
EBIT ¹	1,460	2,633	3,210	3,481	3,523	3,613	3,882	4,099
Net income ¹	524.2	1,359	1,770	1,955	1,828	1,904	2,347	2,485
Net Debt ¹	8,076	9,780	9,665	11,286	12,238	12,026	11,395	10,202
Reference price ²	76.22	85.05	72.87	71.39	75.01	81.69	81.69	81.69
Nbr of stocks (in thousands)	5,11,582	5,09,476	5,06,682	4,97,982	4,84,752	4,78,183	-	-
Announcement Date	10/08/21	09/08/22	01/08/23	30/07/24	29/07/25	-	-	-

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.($)
SYSCO CORPORATION	20.43x	0.61x	11.52x	2.64%	3.91TCr
WALMART INC.	39.39x	1.27x	19.51x	0.87%	91TCr
LOBLAW COMPANIES LIMITED	28.85x	1.22x	10.6x	0.94%	5.41TCr
TESCO PLC	15.96x	0.54x	7.99x	3.24%	4.06TCr
AHOLD DELHAIZE N.V.	13.31x	0.5x	6.31x	3.49%	3.66TCr
KROGER CO. (THE)	11.64x	0.34x	6.16x	2.51%	3.6TCr
WOOLWORTHS GROUP LIMITED	45.39x	0.89x	10.43x	2.4%	3.34TCr
GEORGE WESTON LIMITED	22.78x	0.76x	6.5x	1.35%	2.79TCr
AEON CO., LTD.	51.7x	0.62x	10.49x	1.04%	2.38TCr
US FOODS HOLDING CORP.	24.7x	0.63x	12.36x	-.--%	2.14TCr
Average	27.42x	0.74x	10.19x	1.85%	12.22TCr
Weighted average by Cap.	35.71x	1.13x	16.84x	1.18%