Valuation PepsiCo, Inc. Toronto S.E.

Stocks

Delayed Toronto S.E. 21:14:00 26/10/2026 +03			5-day change	1st Jan Change
19.97 ^CAD	-0.45%		+1.22%	-7.59%

08:15pm	Coca-Cola Expected to Post Higher 3Q Sales as Consumer Remains in Focus -- Earnings Preview	DJ
10-23	Pepsico Insider Sold Shares Worth $4,053,891, According to a Recent SEC Filing	MT

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	185,019	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-5.89%	-	-
Enterprise Value (EV) ¹	274,189	288,914	269,768	247,241	236,248	223,634	222,817	222,003
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-5.34%	-0.37%	-0.37%
P/E	31.2x	28.5x	25.8x	22x	24x	16.3x	16.5x	15.6x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	8.05x	7.18x	6.67x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.4x	-17.26x	2.63x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	1.86x	1.82x	1.76x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.25x	2.19x	2.11x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	11.7x	11.4x	10.8x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14.5x	14x	13.3x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	21.3x	18.8x	17.3x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.69%	5.33%	5.78%
Dividend per Share ²	4.248	4.525	4.945	-	5.622	5.853	6.151	6.528
Rate of return	2.48%	2.47%	2.92%	-	3.91%	4.31%	4.53%	4.81%
EPS ²	5.49	6.42	6.56	6.95	6	8.308	8.228	8.716
Distribution rate	77.4%	70.5%	75.4%	-	93.7%	70.5%	74.8%	74.9%
Net sales ¹	79,474	86,392	91,471	91,854	93,925	99,301	101,773	105,151
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,050	19,587	20,590
EBIT ¹	11,414	12,325	13,875	14,698	14,912	15,473	15,909	16,715
Net income ¹	7,618	8,910	9,074	9,578	8,240	11,376	11,183	11,882
Net Debt ¹	34,346	33,723	34,102	35,040	39,652	38,614	37,798	36,983
Reference price ²	171.47	183.07	169.40	152.89	143.78	135.77	135.77	135.77
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	2/10/22 A	2/9/23 A	2/9/24 A	2/4/25 A	2/3/26 A	-	-	-

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.($)
THE COCA-COLA COMPANY	27.58x	8.52x	24.35x	2.29%	399B
PEPSICO, INC.	16.34x	2.25x	11.74x	4.31%	185B
MONSTER BEVERAGE CORPORATION	40.13x	8.92x	28.91x	-.--%	90.49B
NONGFU SPRING CO., LTD.	22.17x	6.39x	14.25x	3.19%	59.54B
COCA-COLA EUROPACIFIC PARTNERS PLC	22.78x	2.5x	13.8x	2.21%	49.49B
KEURIG DR PEPPER INC.	21.27x	2.86x	11x	2.7%	47.19B
COCA-COLA FEMSA, S.A.B. DE C.V.	17.44x	1.61x	7.96x	3.7%	24.81B
COCA-COLA HELLENIC	19x	1.66x	10.37x	2.41%	22.23B
ARCA CONTINENTAL, S.A.B. DE C.V.	18.4x	1.6x	7.88x	4.41%	19.85B
Average	22.79x	4.03x	14.47x	2.8%	99.72B
Weighted average by Cap.	24.88x	5.98x	19.09x	2.64%