|
Market Closed -
Nasdaq
01:00:00 13/11/2026 +04
|
Pre-market 18:17:05 | |||
| 142.26 USD | -1.17% |
|
142.54 | +0.19% |
| 11-12 | PepsiCo Provides Information to Shareholders | CI |
| 11-10 | PepsiCo to Streamline North American Operations with 1,000 Layoffs | CI |
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 | 193,864 | - | - |
| Change | - | 6.4% | -7.65% | -9.96% | -7.35% | -1.39% | - | - |
| Enterprise Value (EV) 1 | 274,189 | 288,914 | 269,768 | 247,241 | 236,248 | 232,660 | 231,662 | 230,847 |
| Change | - | 5.37% | -6.63% | -8.35% | -4.45% | -1.52% | -0.43% | -0.35% |
| P/E | 31.2x | 28.5x | 25.8x | 22x | 24x | 17.1x | 17.4x | 16.4x |
| PBR | 14.8x | 14.7x | 12.6x | 11.6x | 9.63x | 8.43x | 7.52x | 6.99x |
| PEG | - | 1.7x | 11.83x | 3.7x | -1.8x | 0.4x | -11.74x | 2.79x |
| Capitalization / Revenue | 3.02x | 2.95x | 2.58x | 2.31x | 2.09x | 1.95x | 1.91x | 1.84x |
| EV / Revenue | 3.45x | 3.34x | 2.95x | 2.69x | 2.52x | 2.34x | 2.28x | 2.2x |
| EV / EBITDA | 19.4x | 19.1x | 16x | 13.8x | 12.9x | 12.2x | 11.8x | 11.2x |
| EV / EBIT | 24x | 23.4x | 19.4x | 16.8x | 15.8x | 15x | 14.6x | 13.8x |
| EV / FCF | 39.2x | 51.6x | 34x | 34.4x | 30.8x | 22.2x | 19.5x | 18x |
| FCF Yield | 2.55% | 1.94% | 2.94% | 2.91% | 3.25% | 4.51% | 5.13% | 5.56% |
| Dividend per Share 2 | 4.248 | 4.525 | 4.945 | - | 5.622 | 5.854 | 6.15 | 6.528 |
| Rate of return | 2.48% | 2.47% | 2.92% | - | 3.91% | 4.11% | 4.32% | 4.59% |
| EPS 2 | 5.49 | 6.42 | 6.56 | 6.95 | 6 | 8.308 | 8.184 | 8.665 |
| Distribution rate | 77.4% | 70.5% | 75.4% | - | 93.7% | 70.5% | 75.1% | 75.3% |
| Net sales 1 | 79,474 | 86,392 | 91,471 | 91,854 | 93,925 | 99,231 | 101,759 | 105,115 |
| EBITDA 1 | 14,124 | 15,088 | 16,823 | 17,858 | 18,363 | 19,066 | 19,555 | 20,547 |
| EBIT 1 | 11,414 | 12,325 | 13,875 | 14,698 | 14,912 | 15,488 | 15,879 | 16,677 |
| Net income 1 | 7,618 | 8,910 | 9,074 | 9,578 | 8,240 | 11,178 | 11,505 | 12,223 |
| Net Debt 1 | 34,346 | 33,723 | 34,102 | 35,040 | 39,652 | 38,796 | 37,798 | 36,983 |
| Reference price 2 | 171.47 | 183.07 | 169.40 | 152.89 | 143.78 | 142.26 | 142.26 | 142.26 |
| Nbr of stocks (in thousands) | 1,398,745 | 1,393,956 | 1,391,178 | 1,387,929 | 1,367,340 | 1,362,741 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.12x | 2.34x | 12.2x | 4.11% | 194B | |
| 28.34x | 8.81x | 25.28x | 2.18% | 419B | |
| 39.72x | 8.71x | 28.56x | -.--% | 89.2B | |
| 24.36x | 7.05x | 15.72x | 2.9% | 65.43B | |
| 21.32x | 2.9x | 11.11x | 2.63% | 48.2B | |
| 24.34x | 2.62x | 14.51x | 2.09% | 51.85B | |
| 17.53x | 1.65x | 8.15x | 3.56% | 24.88B | |
| 19.9x | 1.73x | 8.56x | 3.99% | 22.12B | |
| 17.55x | 1.54x | 9.64x | 2.61% | 20.3B | |
| 11.18x | 1.93x | 10.46x | 3.73% | 17.12B | |
| Average | 22.14x | 3.93x | 14.42x | 2.78% | 95B | |
| Weighted average by Cap. | 25.26x | 6.09x | 19.53x | 2.55% |
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
