|
Market Closed -
Nasdaq
00:00:00 14/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 145.44 USD | +2.24% |
|
+2.90% | +1.34% |
| 11-12 | PepsiCo Provides Information to Shareholders | CI |
| 11-10 | PepsiCo to Streamline North American Operations with 1,000 Layoffs | CI |
Company Valuation: PepsiCo, Inc.
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 | 198,197 | - | - |
| Change | - | 6.4% | -7.65% | -9.96% | -7.35% | 0.81% | - | - |
| Enterprise Value (EV) 1 | 274,189 | 288,914 | 269,768 | 247,241 | 236,248 | 236,993 | 235,995 | 235,180 |
| Change | - | 5.37% | -6.63% | -8.35% | -4.45% | 0.32% | -0.42% | -0.35% |
| P/E | 31.2x | 28.5x | 25.8x | 22x | 24x | 17.5x | 17.8x | 16.8x |
| PBR | 14.8x | 14.7x | 12.6x | 11.6x | 9.63x | 8.62x | 7.69x | 7.15x |
| PEG | - | 1.7x | 11.83x | 3.7x | -1.8x | 0.5x | -12.01x | 2.86x |
| Capitalization / Revenue | 3.02x | 2.95x | 2.58x | 2.31x | 2.09x | 2x | 1.95x | 1.89x |
| EV / Revenue | 3.45x | 3.34x | 2.95x | 2.69x | 2.52x | 2.39x | 2.32x | 2.24x |
| EV / EBITDA | 19.4x | 19.1x | 16x | 13.8x | 12.9x | 12.4x | 12.1x | 11.4x |
| EV / EBIT | 24x | 23.4x | 19.4x | 16.8x | 15.8x | 15.3x | 14.9x | 14.1x |
| EV / FCF | 39.2x | 51.6x | 34x | 34.4x | 30.8x | 22.6x | 19.9x | 18.3x |
| FCF Yield | 2.55% | 1.94% | 2.94% | 2.91% | 3.25% | 4.43% | 5.03% | 5.45% |
| Dividend per Share 2 | 4.248 | 4.525 | 4.945 | - | 5.622 | 5.854 | 6.15 | 6.528 |
| Rate of return | 2.48% | 2.47% | 2.92% | - | 3.91% | 4.02% | 4.23% | 4.49% |
| EPS 2 | 5.49 | 6.42 | 6.56 | 6.95 | 6 | 8.308 | 8.184 | 8.665 |
| Distribution rate | 77.4% | 70.5% | 75.4% | - | 93.7% | 70.5% | 75.1% | 75.3% |
| Net sales 1 | 79,474 | 86,392 | 91,471 | 91,854 | 93,925 | 99,246 | 101,772 | 105,133 |
| EBITDA 1 | 14,124 | 15,088 | 16,823 | 17,858 | 18,363 | 19,066 | 19,555 | 20,547 |
| EBIT 1 | 11,414 | 12,325 | 13,875 | 14,698 | 14,912 | 15,488 | 15,879 | 16,677 |
| Net income 1 | 7,618 | 8,910 | 9,074 | 9,578 | 8,240 | 11,178 | 11,505 | 11,810 |
| Net Debt 1 | 34,346 | 33,723 | 34,102 | 35,040 | 39,652 | 38,796 | 37,798 | 36,983 |
| Reference price 2 | 171.47 | 183.07 | 169.40 | 152.89 | 143.78 | 145.44 | 145.44 | 145.44 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.51x | 2.39x | 12.43x | 4.02% | 198B | |
| 28.86x | 8.96x | 25.73x | 2.14% | 427B | |
| 40.5x | 8.88x | 29.14x | -.--% | 90.95B | |
| 24.21x | 7x | 15.62x | 2.92% | 65.02B | |
| 24.43x | 2.63x | 14.56x | 2.08% | 51.93B | |
| 22.07x | 3.01x | 11.52x | 2.57% | 51.56B | |
| 17.85x | 1.67x | 8.29x | 3.5% | 25.34B | |
| 19.96x | 1.73x | 8.58x | 3.98% | 22.27B | |
| 17.69x | 1.55x | 9.71x | 2.59% | 20.42B | |
| 11.08x | 1.91x | 10.39x | 3.77% | 16.95B | |
| Average | 22.42x | 3.97x | 14.60x | 2.76% | 97B | |
| Weighted average by Cap. | 25.68x | 6.19x | 19.84x | 2.51% |
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
- Stock Market
- Stocks
- PEP Stock
- Valuation PepsiCo, Inc.
Select your edition
All financial news and data tailored to specific country editions
