|
Market Closed -
Xetra
01:35:59 18/09/26 am AEST
|
After hours 05:01:44 am | |||
| 116.10 EUR | -0.97% |
|
116.69 | +0.51% |
| 15/09 | Protean Aktiesparfond Global launches today, twelve holdings presented | FW |
| 12/09 | Tesla eyes European freight market with long-delayed Semi truck | RE |
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 | 183,360 | - | - |
| Change | - | 6.4% | -7.65% | -9.96% | -7.35% | -6.73% | - | - |
| Enterprise Value (EV) 1 | 274,189 | 288,914 | 269,768 | 247,241 | 236,248 | 221,685 | 220,942 | 219,724 |
| Change | - | 5.37% | -6.63% | -8.35% | -4.45% | -6.16% | -0.33% | -0.55% |
| P/E | 31.2x | 28.5x | 25.8x | 22x | 24x | 16.6x | 15.7x | 14.9x |
| PBR | 14.8x | 14.7x | 12.6x | 11.6x | 9.63x | 7.68x | 6.88x | 6.28x |
| PEG | - | 1.7x | 11.83x | 3.7x | -1.8x | 0.5x | 2.84x | 2.65x |
| Capitalization / Revenue | 3.02x | 2.95x | 2.58x | 2.31x | 2.09x | 1.85x | 1.8x | 1.74x |
| EV / Revenue | 3.45x | 3.34x | 2.95x | 2.69x | 2.52x | 2.24x | 2.17x | 2.08x |
| EV / EBITDA | 19.4x | 19.1x | 16x | 13.8x | 12.9x | 11.4x | 11x | 10.4x |
| EV / EBIT | 24x | 23.4x | 19.4x | 16.8x | 15.8x | 14x | 13.4x | 12.7x |
| EV / FCF | 39.2x | 51.6x | 34x | 34.4x | 30.8x | 21x | 18.8x | 17.1x |
| FCF Yield | 2.55% | 1.94% | 2.94% | 2.91% | 3.25% | 4.76% | 5.31% | 5.83% |
| 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% | 4.35% | 4.57% | 4.85% |
| EPS 2 | 5.49 | 6.42 | 6.56 | 6.95 | 6 | 8.11 | 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 | 98,952 | 101,820 | 105,413 |
| EBITDA 1 | 14,124 | 15,088 | 16,823 | 17,858 | 18,363 | 19,385 | 20,123 | 21,218 |
| EBIT 1 | 11,414 | 12,325 | 13,875 | 14,698 | 14,912 | 15,891 | 16,518 | 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 | 134.34 | 134.34 | 134.34 |
| 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 | 10/2/22 | 9/2/23 | 9/2/24 | 4/2/25 | 3/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.57x | 2.24x | 11.44x | 4.35% | 183B | |
| 20.51x | 2.3x | 12.7x | 2.45% | 45.84B | |
| 16.06x | 1.5x | 7.43x | 3.88% | 23.6B | |
| 26.57x | 0.75x | 9.56x | 1.87% | 4B | |
| 12.88x | 1.73x | 7.52x | 5.18% | 1.45B | |
| 12.89x | 1.39x | 7.71x | 3.38% | 897M | |
| Average | 17.58x | 1.65x | 9.39x | 3.52% | 43.19B | |
| Weighted average by Cap. | 17.34x | 2.15x | 11.23x | 3.93% |
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
- PEP Stock
- Valuation PepsiCo, Inc.
Select your edition
All financial news and data tailored to specific country editions
