Company Valuation: Sysco Corporation

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 43,866 37,180 36,089 36,361 39,603 37,531 - -
Change - -15.24% -2.94% 0.75% 8.92% -5.23% - -
Enterprise Value (EV) 1 53,646 46,846 47,375 48,599 51,333 57,352 44,054 42,884
Change - -12.68% 1.13% 2.58% 5.63% 11.72% -23.19% -2.66%
P/E 32.6x 21.1x 18.6x 20.1x 22.6x 15.9x 14.1x 12.9x
PBR 31.7x 18.6x 19.6x 19.6x 14.9x 7.1x 5.31x 4.28x
PEG - 0.7x 1.5x -4.89x -12.04x 0.5x 1.1x 1.36x
Capitalization / Revenue 0.64x 0.49x 0.46x 0.45x 0.47x 0.42x 0.41x 0.39x
EV / Revenue 0.78x 0.61x 0.6x 0.6x 0.61x 0.64x 0.48x 0.45x
EV / EBITDA 16.1x 12.2x 11.3x 11.3x 11.7x 12x 8.82x 8.01x
EV / EBIT 20.4x 14.6x 13.6x 13.8x 14.2x 14.7x 10.6x 9.66x
EV / FCF 46.3x 22.6x 22x 30.3x 26.5x 21.5x 14x 13.2x
FCF Yield 2.16% 4.43% 4.55% 3.3% 3.78% 4.65% 7.15% 7.58%
Dividend per Share 2 1.9 1.96 2 2.07 2.17 2.192 2.3 2.424
Rate of return 2.21% 2.67% 2.76% 2.76% 2.62% 2.88% 3.02% 3.18%
EPS 2 2.64 3.47 3.89 3.73 3.66 4.8 5.415 5.93
Distribution rate 72% 56.5% 51.4% 55.5% 59.3% 45.7% 42.5% 40.9%
Net sales 1 68,636 76,325 78,844 81,370 84,553 89,323 91,781 95,960
EBITDA 1 3,327 3,847 4,192 4,293 4,387 4,761 4,996 5,351
EBIT 1 2,633 3,210 3,481 3,523 3,614 3,909 4,153 4,439
Net income 1 1,359 1,770 1,955 1,828 1,757 2,365 2,634 2,889
Net Debt 1 9,780 9,665 11,286 12,238 11,730 19,821 6,523 5,353
Reference price 2 86.10 73.38 72.47 75.01 82.82 76.24 76.24 76.24
Nbr of stocks (in thousands) 509,476 506,682 497,982 484,752 478,183 492,271 - -
Announcement Date 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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
43.85x1.4x21.41x0.79% 1,001B
26.78x1.28x11.18x0.88% 55.94B
17.61x0.61x8.77x2.92% 45.56B
13.92x0.37x6.96x2.17% 41.23B
23.12x1x6.71x5.17% 40.18B
15.88x0.64x12.05x2.88% 37.53B
28.88x0.88x10.18x2.56% 34.83B
13.49x0.49x6.26x3.57% 33.77B
17.4x0.67x7.66x2.72% 30.87B
Average 22.33x 0.82x 10.13x 2.63% 147B
Weighted average by Cap. 38.07x 1.25x 18.37x 1.27%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sysco Corporation

Historical PBR trend

Valuation ratios - PBR - Sysco Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sysco Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sysco Corporation


Year-on-year evolution of the Yield

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