Valuation PepsiCo, Inc. Xetra

Stocks

Market Closed - Xetra Other stock markets 18:35:39 17/07/2026 +03			5-day change	1st Jan Change
121.48 ^EUR	+0.55%		+1.61%	-0.85%

07-17	PepsiCo Keeps Quarterly Dividend at $1.48 a Share, Payable Sept. 30 to Holders of Record Sept. 4	MT
07-17	Pepsico Declares Quarterly Dividend, Payable on September 30, 2026	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	187,154	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-4.8%	-	-
Enterprise Value (EV) ¹	274,189	288,914	269,768	247,241	236,248	225,479	224,737	223,518
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-4.56%	-0.33%	-0.54%
P/E	31.2x	28.5x	25.8x	22x	24x	16.9x	16x	15.1x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	7.84x	7.02x	6.41x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	2.87x	2.57x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	1.89x	1.84x	1.77x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.28x	2.21x	2.12x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	11.6x	11.2x	10.5x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14.2x	13.6x	12.9x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	20.9x	18.9x	17.2x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.8%	5.28%	5.8%
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%	4.26%	4.48%	4.75%
EPS ²	5.49	6.42	6.56	6.95	6	8.127	8.58	9.084
Distribution rate	77.4%	70.5%	75.4%	-	93.7%	71.9%	71.6%	71.7%
Net sales ¹	79,474	86,392	91,471	91,854	93,925	98,954	101,886	105,482
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,401	20,145	21,262
EBIT ¹	11,414	12,325	13,875	14,698	14,912	15,894	16,538	17,375
Net income ¹	7,618	8,910	9,074	9,578	8,240	10,840	11,473	12,184
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	137.12	137.12	137.12
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.($)
COCA-COLA EUROPACIFIC PARTNERS PLC	21.42x	2.37x	12.97x	2.38%	47.09B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.39x	1.4x	7x	4.19%	21.69B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	29.79x	0.83x	10.55x	1.66%	4.31B
OSOTSPA	14.29x	1.89x	8.41x	4.83%	1.55B
A.G. BARR P.L.C.	14.03x	1.49x	8.37x	3.12%	978M
Average	18.98x	1.60x	9.46x	3.24%	15.13B
Weighted average by Cap.	19.93x	1.98x	10.97x	2.92%