Valuation PepsiCo, Inc.

Stocks

Market Closed - Nasdaq 23:00:00 24/08/2026 +03			5-day change	1st Jan Change
144.67 ^USD	+0.83%		+4.65%	+0.80%

07:01am	India wanted red flags on chip packets and soda. Big Food fought back	RE
08-19	Pepsico Announces Appointment of Nidhima M. to Senior Director Hr - India, Bangladesh and Nepal	CI

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	197,459	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	0.44%	-	-
Enterprise Value (EV) ¹	274,189	288,914	269,768	247,241	236,248	235,784	235,042	233,823
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-0.2%	-0.31%	-0.52%
P/E	31.2x	28.5x	25.8x	22x	24x	17.8x	16.9x	16x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	8.27x	7.41x	6.77x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	3.06x	2.85x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	2x	1.94x	1.87x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.38x	2.31x	2.22x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	12.2x	11.7x	11x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14.8x	14.2x	13.5x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	22.4x	20x	18.2x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.47%	4.99%	5.48%
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%	4.04%	4.24%	4.5%
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	144.67	144.67	144.67
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	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PEPSICO, INC.	17.84x	2.38x	12.16x	4.04%	197B
COCA-COLA EUROPACIFIC PARTNERS PLC	21.51x	2.39x	13.21x	2.34%	48.63B
COCA-COLA FEMSA, S.A.B. DE C.V.	16.71x	1.54x	7.6x	3.78%	24.13B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	26.66x	0.76x	9.63x	1.86%	3.95B
OSOTSPA	14.01x	1.9x	8.24x	4.9%	1.6B
A.G. BARR P.L.C.	13.06x	1.4x	7.81x	3.34%	922M
Average	18.30x	1.73x	9.78x	3.38%	46.11B
Weighted average by Cap.	18.47x	2.28x	11.87x	3.69%