Company Valuation: Sysco Corporation

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 40,336 - -
Change - 11.13% -14.79% -3.71% 2.28% 10.93% - -
Enterprise Value (EV) 1 47,069 53,111 46,587 46,837 48,599 51,333 50,019 49,477
Change - 12.84% -12.28% 0.54% 3.76% 5.63% -3.84% -1.08%
P/E 74.7x 32.2x 21x 18.4x 20.1x 22.6x 16.8x 15.9x
PBR 25.2x 31.3x 18.4x 19.3x 19.6x 14.9x 9.58x 7.23x
PEG - 0x 0.7x 1.5x -4.89x -12.04x 0.7x 2.86x
Capitalization / Revenue 0.76x 0.63x 0.48x 0.45x 0.45x 0.47x 0.45x 0.44x
EV / Revenue 0.92x 0.77x 0.61x 0.59x 0.6x 0.61x 0.56x 0.54x
EV / EBITDA 21.4x 16x 12.1x 11.2x 11.3x 11.7x 10.4x 9.91x
EV / EBIT 32.2x 20.2x 14.5x 13.5x 13.8x 14.2x 12.8x 12.1x
EV / FCF 32.8x 45.8x 22.5x 21.7x 30.3x 26.5x 17.9x 16.1x
FCF Yield 3.04% 2.18% 4.45% 4.61% 3.3% 3.78% 5.58% 6.2%
Dividend per Share 2 1.82 1.9 1.96 2 2.07 2.158 2.222 2.33
Rate of return 2.39% 2.23% 2.69% 2.8% 2.76% 2.56% 2.64% 2.76%
EPS 2 1.02 2.64 3.47 3.89 3.73 3.66 5.028 5.307
Distribution rate 178% 72% 56.5% 51.4% 55.5% 54% 44.2% 43.9%
Net sales 1 51,298 68,636 76,325 78,844 81,370 84,553 89,493 91,844
EBITDA 1 2,198 3,327 3,847 4,192 4,293 4,387 4,787 4,991
EBIT 1 1,460 2,633 3,210 3,481 3,523 3,614 3,920 4,100
Net income 1 524.2 1,359 1,770 1,955 1,828 1,757 2,403 2,556
Net Debt 1 8,076 9,780 9,665 11,286 12,238 11,730 9,683 9,141
Reference price 2 76.22 85.05 72.87 71.39 75.01 84.29 84.29 84.29
Nbr of stocks (in thousands) 511,582 509,476 506,682 497,982 484,752 478,544 - -
Announcement Date 10/08/21 09/08/22 01/08/23 30/07/24 29/07/25 04/08/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
38.59x1.25x19.13x0.89% 890B
27.7x1.17x10.23x0.98% 52.05B
21.08x0.62x11.73x2.56% 40.34B
15.61x0.54x7.87x3.3% 39.95B
11.23x0.33x6x2.6% 34.76B
46.67x0.91x10.64x2.34% 34.75B
12.37x0.47x6x3.8% 33.67B
22.2x0.74x6.25x1.38% 27.16B
51.56x0.62x10.41x1.05% 24.41B
Average 27.45x 0.74x 9.81x 2.1% 130.8B
Weighted average by Cap. 35.30x 1.11x 16.61x 1.23%

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

  1. Stock Market
  2. Stocks
  3. SYY Stock
  4. SYY Stock
  5. Valuation Sysco Corporation