Valuation Sysco Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 01:14:41 28/07/26 am AEST			5-day change	1st Jan Change
83.94 ^USD	+0.99%		+3.69%	+13.67%

22/07	Citigroup Adjusts Price Target on Sysco to $82 From $80, Maintains Neutral Rating	MT
20/07	BofA Securities Adjusts Price Target on Sysco to $93 From $91	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	38,993	43,331	36,922	35,551	36,361	39,742	-	-
Change	-	11.13%	-14.79%	-3.71%	2.28%	9.3%	-	-
Enterprise Value (EV) ¹	47,069	53,111	46,587	46,837	48,599	51,425	50,448	49,271
Change	-	12.84%	-12.28%	0.54%	3.76%	5.81%	-1.9%	-2.33%
P/E	74.7x	32.2x	21x	18.4x	20.1x	20.8x	17x	16x
PBR	25.2x	31.3x	18.4x	19.3x	19.6x	14.3x	9.35x	7.18x
PEG	-	0x	0.7x	1.5x	-4.89x	2.89x	0.8x	2.76x
Capitalization / Revenue	0.76x	0.63x	0.48x	0.45x	0.45x	0.47x	0.45x	0.44x
EV / Revenue	0.92x	0.77x	0.61x	0.59x	0.6x	0.61x	0.57x	0.54x
EV / EBITDA	21.4x	16x	12.1x	11.2x	11.3x	11.6x	10.7x	9.9x
EV / EBIT	32.2x	20.2x	14.5x	13.5x	13.8x	14.2x	13x	12x
EV / FCF	32.8x	45.8x	22.5x	21.7x	30.3x	21.2x	19x	16.7x
FCF Yield	3.04%	2.18%	4.45%	4.61%	3.3%	4.72%	5.26%	5.99%
Dividend per Share ²	1.82	1.9	1.96	2	2.07	2.158	2.227	2.339
Rate of return	2.39%	2.23%	2.69%	2.8%	2.76%	2.6%	2.68%	2.81%
EPS ²	1.02	2.64	3.47	3.89	3.73	3.998	4.902	5.186
Distribution rate	178%	72%	56.5%	51.4%	55.5%	54%	45.4%	45.1%
Net sales ¹	51,298	68,636	76,325	78,844	81,370	84,379	88,371	91,336
EBITDA ¹	2,198	3,327	3,847	4,192	4,293	4,435	4,729	4,977
EBIT ¹	1,460	2,633	3,210	3,481	3,523	3,614	3,879	4,092
Net income ¹	524.2	1,359	1,770	1,955	1,828	1,904	2,340	2,469
Net Debt ¹	8,076	9,780	9,665	11,286	12,238	11,683	10,707	9,529
Reference price ²	76.22	85.05	72.87	71.39	75.01	83.11	83.11	83.11
Nbr of stocks (in thousands)	511,582	509,476	506,682	497,982	484,752	478,183	-	-
Announcement Date	10/8/21	9/8/22	1/8/23	30/7/24	29/7/25	-	-	-

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.($)
SYSCO CORPORATION	20.79x	0.61x	11.59x	2.6%	39.74B
WALMART INC.	37.75x	1.22x	18.74x	0.91%	871B
LOBLAW COMPANIES LIMITED	28.35x	1.2x	10.49x	0.96%	52.77B
TESCO PLC	15.78x	0.54x	7.93x	3.27%	39.94B
KROGER CO. (THE)	11.26x	0.33x	6.02x	2.6%	34.84B
AHOLD DELHAIZE N.V.	12.33x	0.47x	6x	3.77%	33.69B
WOOLWORTHS GROUP LIMITED	45.4x	0.89x	10.42x	2.4%	33.47B
GEORGE WESTON LIMITED	22.79x	0.76x	6.46x	1.35%	27.72B
AEON CO., LTD.	49.63x	0.61x	10.27x	1.09%	22.64B
US FOODS HOLDING CORP.	24.73x	0.63x	12.39x	-.--%	21.4B
Average	26.88x	0.73x	10.03x	1.89%	117.74B
Weighted average by Cap.	34.36x	1.09x	16.22x	1.22%