Valuation Sysco Corporation

Stocks

Market Closed - NYSE Other stock markets 00:00:02 11/07/2026 +04			5-day change	1st Jan Change
83.83 ^USD	+2.19%		-0.47%	+13.76%

07-09	Deutsche Bank Adjusts Sysco Price Target to $86 From $84	MT
07-01	Sysco Awarded Up to $281 Million US Navy Food Contract	MT

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	39,225	-	-
Change	-	11.13%	-14.79%	-3.71%	2.28%	7.88%	-	-
Enterprise Value (EV) ¹	47,069	53,111	46,587	46,837	48,599	51,252	50,620	49,428
Change	-	12.84%	-12.28%	0.54%	3.76%	5.46%	-1.23%	-2.36%
P/E	74.7x	32.2x	21x	18.4x	20.1x	20.5x	16.6x	15.7x
PBR	25.2x	31.3x	18.4x	19.3x	19.6x	14.1x	9.24x	7.09x
PEG	-	0x	0.7x	1.5x	-4.89x	2.76x	0.7x	2.68x
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	11.6x	10.7x	9.92x
EV / EBIT	32.2x	20.2x	14.5x	13.5x	13.8x	14.2x	13x	12.1x
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%	4.73%	5.17%	5.88%
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%	2.63%	2.71%	2.85%
EPS ²	1.02	2.64	3.47	3.89	3.73	4.007	4.928	5.217
Distribution rate	178%	72%	56.5%	51.4%	55.5%	53.9%	45.2%	44.8%
Net sales ¹	51,298	68,636	76,325	78,844	81,370	84,382	88,511	91,564
EBITDA ¹	2,198	3,327	3,847	4,192	4,293	4,403	4,733	4,982
EBIT ¹	1,460	2,633	3,210	3,481	3,523	3,615	3,886	4,098
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	82.03	82.03	82.03
Nbr of stocks (in thousands)	511,582	509,476	506,682	497,982	484,752	478,183	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SYSCO CORPORATION	20.47x	0.61x	11.64x	2.63%	39.23B
WALMART INC.	38.69x	1.25x	19.14x	0.89%	893B
LOBLAW COMPANIES LIMITED	27.93x	1.19x	10.32x	0.97%	51.9B
TESCO PLC	15.39x	0.53x	7.78x	3.36%	39.03B
KROGER CO. (THE)	11.85x	0.34x	6.24x	2.47%	36.67B
AHOLD DELHAIZE N.V.	13.11x	0.49x	6.25x	3.55%	35.97B
WOOLWORTHS GROUP LIMITED	46.83x	0.91x	10.69x	2.33%	34.29B
GEORGE WESTON LIMITED	21.8x	0.73x	6.29x	1.41%	26.36B
AEON CO., LTD.	52.55x	0.63x	10.52x	1.03%	24.1B
US FOODS HOLDING CORP.	25.35x	0.65x	12.59x	-.--%	21.91B
Average	27.40x	0.73x	10.14x	1.86%	120.25B
Weighted average by Cap.	35.19x	1.11x	16.55x	1.2%