Valuation PepsiCo, Inc. Swiss Exchange

Stocks

Delayed Swiss Exchange Other stock markets 19:35:47 30/07/2026 +04			5-day change	1st Jan Change
114.00 ^CHF	-2.56%		+2.70%	-0.87%

07-31	Nestle pushes for simpler US food labels to shed 'Frankenstein' ingredients image	RE
07-31	Colgate-Palmolive reaffirms annual sales forecast on weak North America demand	RE

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	190,580	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-3.06%	-	-
Enterprise Value (EV) ¹	274,189	288,914	269,768	247,241	236,248	228,905	228,163	226,944
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-3.11%	-0.32%	-0.53%
P/E	31.2x	28.5x	25.8x	22x	24x	17.2x	16.3x	15.4x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	7.98x	7.15x	6.53x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	2.95x	2.74x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	1.93x	1.87x	1.81x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.31x	2.24x	2.15x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	11.8x	11.3x	10.7x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14.4x	13.8x	13.1x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	21.7x	19.5x	17.7x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.61%	5.14%	5.65%
Dividend per Share ²	4.248	4.525	4.945	-	5.622	5.842	6.141	6.516
Rate of return	2.48%	2.47%	2.92%	-	3.91%	4.18%	4.4%	4.67%
EPS ²	5.49	6.42	6.56	6.95	6	8.111	8.559	9.04
Distribution rate	77.4%	70.5%	75.4%	-	93.7%	72%	71.8%	72.1%
Net sales ¹	79,474	86,392	91,471	91,854	93,925	98,954	101,862	105,450
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,391	20,124	21,218
EBIT ¹	11,414	12,325	13,875	14,698	14,912	15,896	16,519	17,333
Net income ¹	7,618	8,910	9,074	9,578	8,240	10,813	11,432	12,113
Net Debt ¹	34,346	33,723	34,102	35,040	39,652	38,325	37,583	36,365
Reference price ²	171.47	183.07	169.40	152.89	143.78	139.63	139.63	139.63
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

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.($)
COCA-COLA EUROPACIFIC PARTNERS PLC	21.62x	2.39x	13.07x	2.36%	47.86B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.86x	1.45x	7.2x	3.97%	22.48B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	26.66x	0.76x	9.68x	1.86%	4.01B
OSOTSPA	14.38x	1.93x	8.47x	4.89%	1.59B
A.G. BARR P.L.C.	13.82x	1.47x	8.25x	3.17%	961M
Average	18.47x	1.60x	9.33x	3.25%	15.38B
Weighted average by Cap.	19.95x	2.01x	11.02x	2.86%