Valuation Sysco Corporation Börse Stuttgart

Stocks

Real-time Estimate Tradegate 23:00:01 28/09/2026 +03			5-day change	1st Jan Change
69.12 ^EUR	+0.23%		-0.20%	+9.74%

09-25	Sysco Closes CA$1.50 Billion Public Offering of Senior Notes	MT
09-25	Sysco Corporation and Sysco Holdings Corporation Issue and Sale CAD 750 Million Aggregate Principal Amount of 4.250% Senior Notes Due 2030 and CAD 750 Million Aggregate Principal Amount of 4.800% Senior Notes Due 2034	CI

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	38,596	-	-
Change	-	-15.24%	-2.94%	0.75%	8.92%	-2.54%	-	-
Enterprise Value (EV) ¹	53,646	46,846	47,375	48,599	51,333	55,885	46,744	45,597
Change	-	-12.68%	1.13%	2.58%	5.63%	8.87%	-16.36%	-2.45%
P/E	32.6x	21.1x	18.6x	20.1x	22.6x	15.7x	14.9x	13.7x
PBR	31.7x	18.6x	19.6x	19.6x	14.9x	8.92x	6.73x	5.53x
PEG	-	0.7x	1.5x	-4.89x	-12.04x	0.4x	2.73x	1.59x
Capitalization / Revenue	0.64x	0.49x	0.46x	0.45x	0.47x	0.43x	0.42x	0.4x
EV / Revenue	0.78x	0.61x	0.6x	0.6x	0.61x	0.62x	0.51x	0.47x
EV / EBITDA	16.1x	12.2x	11.3x	11.3x	11.7x	11.6x	9.33x	8.49x
EV / EBIT	20.4x	14.6x	13.6x	13.8x	14.2x	14.2x	11.3x	10.4x
EV / FCF	46.3x	22.6x	22x	30.3x	26.5x	20.8x	15.3x	14.4x
FCF Yield	2.16%	4.43%	4.55%	3.3%	3.78%	4.8%	6.55%	6.95%
Dividend per Share ²	1.9	1.96	2	2.07	2.17	2.218	2.327	2.353
Rate of return	2.21%	2.67%	2.76%	2.76%	2.62%	2.83%	2.97%	3%
EPS ²	2.64	3.47	3.89	3.73	3.66	4.995	5.268	5.72
Distribution rate	72%	56.5%	51.4%	55.5%	59.3%	44.4%	44.2%	41.1%
Net sales ¹	68,636	76,325	78,844	81,370	84,553	89,696	92,194	96,975
EBITDA ¹	3,327	3,847	4,192	4,293	4,387	4,799	5,012	5,370
EBIT ¹	2,633	3,210	3,481	3,523	3,614	3,924	4,122	4,384
Net income ¹	1,359	1,770	1,955	1,828	1,757	2,402	2,656	2,890
Net Debt ¹	9,780	9,665	11,286	12,238	11,730	17,290	8,148	7,001
Reference price ²	86.10	73.38	72.47	75.01	82.82	78.46	78.46	78.46
Nbr of stocks (in thousands)	509,476	506,682	497,982	484,752	478,183	491,914	-	-
Announcement Date	8/9/22 A	8/1/23 A	7/30/24 A	7/29/25 A	8/4/26 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.($)
WALMART INC.	37.49x	1.21x	18.46x	0.92%	857B
LOBLAW COMPANIES LIMITED	24.21x	1.16x	10.1x	0.98%	51.05B
TESCO PLC	15.51x	0.53x	7.84x	3.32%	39.03B
SYSCO CORPORATION	15.71x	0.62x	11.65x	2.83%	38.6B
KROGER CO. (THE)	11.62x	0.33x	6.15x	2.54%	34.69B
WOOLWORTHS GROUP LIMITED	26.27x	0.82x	9.49x	2.81%	32.94B
AHOLD DELHAIZE N.V.	11.84x	0.46x	5.77x	3.97%	31.62B
GEORGE WESTON LIMITED	21.03x	0.78x	6.47x	1.23%	27.03B
AEON CO., LTD.	49.95x	0.55x	9.19x	1.13%	22.87B
Average	23.74x	0.72x	9.46x	2.19%	126.06B
Weighted average by Cap.	33.42x	1.08x	16.03x	1.27%