Valuation PepsiCo, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 2026-08-21			5-day change	1st Jan Change
2,425.00 ^MXN	+0.46%		+1.04%	-6.08%

Aug. 19	Pepsico Announces Appointment of Nidhima M. to Senior Director Hr - India, Bangladesh and Nepal	CI
Aug. 19	Against headwinds, Carlsberg laboriously finds its way back to growth

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	195,835	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-0.39%	-	-
Enterprise Value (EV) ¹	274,189	288,914	269,768	247,241	236,248	234,160	233,417	232,199
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-0.88%	-0.32%	-0.52%
P/E	31.2x	28.5x	25.8x	22x	24x	17.7x	16.8x	15.9x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	8.2x	7.35x	6.71x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	3.04x	2.83x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	1.98x	1.92x	1.86x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.37x	2.29x	2.2x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	12.1x	11.6x	10.9x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14.7x	14.1x	13.4x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	22.2x	19.9x	18.1x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.5%	5.02%	5.52%
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%	4.07%	4.28%	4.54%
EPS ²	5.49	6.42	6.56	6.95	6	8.111	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	98,954	101,862	105,450
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,391	20,124	21,218
EBIT ¹	11,414	12,325	13,875	14,698	14,912	15,896	16,519	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	143.48	143.48	143.48
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	2/9/23	2/9/24	2/4/25	2/3/26	-	-	-

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.($)
PEPSICO, INC.	17.69x	2.37x	12.08x	4.07%	196B
COCA-COLA EUROPACIFIC PARTNERS PLC	21.08x	2.35x	12.99x	2.39%	47.67B
COCA-COLA FEMSA, S.A.B. DE C.V.	16.32x	1.5x	7.44x	3.87%	23.57B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	26.61x	0.76x	9.66x	1.86%	3.95B
OSOTSPA	14.09x	1.91x	8.29x	4.87%	1.61B
A.G. BARR P.L.C.	12.95x	1.39x	7.75x	3.37%	914M
Average	18.12x	1.71x	9.70x	3.41%	45.59B
Weighted average by Cap.	18.25x	2.26x	11.77x	3.73%