|
Market Closed -
Nasdaq
00:00:00 29/09/2026 +04
|
After hours 04:00:00 | |||
| 128.50 USD | -0.10% |
|
128.64 | +0.11% |
| 09-28 | Hormuz Keeps Markets Hostage |  |
| 09-28 | Red Bull sues Indian regulator over 'energy drink' label ban | 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 | 239,843 | 255,191 | 235,666 | 212,201 | 196,596 | 175,389 | - | - |
| Change | - | 6.4% | -7.65% | -9.96% | -7.35% | -10.79% | - | - |
| Enterprise Value (EV) 1 | 274,189 | 288,914 | 269,768 | 247,241 | 236,248 | 213,727 | 213,100 | 212,122 |
| Change | - | 5.37% | -6.63% | -8.35% | -4.45% | -9.53% | -0.29% | -0.46% |
| P/E | 31.2x | 28.5x | 25.8x | 22x | 24x | 15.7x | 15.1x | 14.4x |
| PBR | 14.8x | 14.7x | 12.6x | 11.6x | 9.63x | 7.35x | 6.6x | 6.06x |
| PEG | - | 1.7x | 11.83x | 3.7x | -1.8x | 0.4x | 3.73x | 2.74x |
| 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 | 2.02x |
| EV / EBITDA | 19.4x | 19.1x | 16x | 13.8x | 12.9x | 11x | 10.6x | 10.1x |
| 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% | 4.93% | 5.47% | 5.95% |
| 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% | 4.56% | 4.78% | 5.07% |
| EPS 2 | 5.49 | 6.42 | 6.56 | 6.95 | 6 | 8.16 | 8.491 | 8.937 |
| Distribution rate | 77.4% | 70.5% | 75.4% | - | 93.7% | 71.8% | 72.3% | 72.9% |
| Net sales 1 | 79,474 | 86,392 | 91,471 | 91,854 | 93,925 | 98,913 | 101,724 | 105,269 |
| EBITDA 1 | 14,124 | 15,088 | 16,823 | 17,858 | 18,363 | 19,376 | 20,060 | 21,107 |
| EBIT 1 | 11,414 | 12,325 | 13,875 | 14,698 | 14,912 | 15,884 | 16,462 | 17,236 |
| Net income 1 | 7,618 | 8,910 | 9,074 | 9,578 | 8,240 | 10,951 | 11,310 | 11,954 |
| Net Debt 1 | 34,346 | 33,723 | 34,102 | 35,040 | 39,652 | 38,338 | 37,711 | 36,734 |
| Reference price 2 | 171.47 | 183.07 | 169.40 | 152.89 | 143.78 | 128.50 | 128.50 | 128.50 |
| Nbr of stocks (in thousands) | 1,398,745 | 1,393,956 | 1,391,178 | 1,387,929 | 1,367,340 | 1,364,892 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.75x | 2.16x | 11.04x | 4.55% | 176B | |
| 20.15x | 2.27x | 12.52x | 2.5% | 44.57B | |
| 15.8x | 1.48x | 7.32x | 3.95% | 23.16B | |
| 26.45x | 0.75x | 9.52x | 1.88% | 3.92B | |
| 13.17x | 1.77x | 7.64x | 5.08% | 1.47B | |
| 12.74x | 1.37x | 7.62x | 3.42% | 873M | |
| Average | 17.34x | 1.63x | 9.28x | 3.56% | 41.59B | |
| Weighted average by Cap. | 16.69x | 2.09x | 10.90x | 4.09% |
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
