Valuation Sysco Corporation

Stocks

Market Closed - NYSE 04:00:02 2026-10-21 pm EDT			5-day change	1st Jan Change
82.06 ^USD	-1.00%		+1.35%	+11.36%

Oct. 16	Sysco Reaches Agreement With Los Angeles Trade Unions to End Strike	MT
Oct. 16	Sysco Corporation Reaches A Historic Agreement with the International Brotherhood of the Teamsters Locals 630 and 848	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	40,368	-	-
Change	-	-15.24%	-2.94%	0.75%	8.92%	1.93%	-	-
Enterprise Value (EV) ¹	53,646	46,846	47,375	48,599	51,333	61,221	48,024	47,369
Change	-	-12.68%	1.13%	2.58%	5.63%	19.26%	-21.56%	-1.36%
P/E	32.6x	21.1x	18.6x	20.1x	22.6x	17.1x	15.6x	14.3x
PBR	31.7x	18.6x	19.6x	19.6x	14.9x	8.74x	6.73x	5.82x
PEG	-	0.7x	1.5x	-4.89x	-12.04x	0.6x	1.57x	1.66x
Capitalization / Revenue	0.64x	0.49x	0.46x	0.45x	0.47x	0.45x	0.44x	0.42x
EV / Revenue	0.78x	0.61x	0.6x	0.6x	0.61x	0.68x	0.52x	0.49x
EV / EBITDA	16.1x	12.2x	11.3x	11.3x	11.7x	12.7x	9.58x	8.87x
EV / EBIT	20.4x	14.6x	13.6x	13.8x	14.2x	15.6x	11.7x	10.9x
EV / FCF	46.3x	22.6x	22x	30.3x	26.5x	22.8x	15.7x	14.9x
FCF Yield	2.16%	4.43%	4.55%	3.3%	3.78%	4.38%	6.37%	6.69%
Dividend per Share ²	1.9	1.96	2	2.07	2.17	2.21	2.322	2.345
Rate of return	2.21%	2.67%	2.76%	2.76%	2.62%	2.69%	2.83%	2.86%
EPS ²	2.64	3.47	3.89	3.73	3.66	4.792	5.268	5.72
Distribution rate	72%	56.5%	51.4%	55.5%	59.3%	46.1%	44.1%	41%
Net sales ¹	68,636	76,325	78,844	81,370	84,553	89,998	92,041	96,699
EBITDA ¹	3,327	3,847	4,192	4,293	4,387	4,832	5,011	5,340
EBIT ¹	2,633	3,210	3,481	3,523	3,614	3,928	4,121	4,361
Net income ¹	1,359	1,770	1,955	1,828	1,757	2,302	2,626	2,827
Net Debt ¹	9,780	9,665	11,286	12,238	11,730	20,853	7,656	7,001
Reference price ²	86.10	73.38	72.47	75.01	82.82	82.06	82.06	82.06
Nbr of stocks (in thousands)	509,476	506,682	497,982	484,752	478,183	491,927	-	-
Announcement Date	8/9/22	8/1/23	7/30/24	7/29/25	8/4/26	-	-	-

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.($)
SYSCO CORPORATION	17.12x	0.68x	12.67x	2.69%	40.37B
WALMART INC.	40.93x	1.31x	20.05x	0.85%	935B
LOBLAW COMPANIES LIMITED	26.43x	1.26x	10.96x	0.9%	55.96B
TESCO PLC	17.16x	0.6x	8.6x	3%	44.94B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	22.92x	0.96x	6.38x	5.31%	38.92B
KROGER CO. (THE)	12.82x	0.35x	6.54x	2.35%	37.87B
WOOLWORTHS GROUP LIMITED	28.57x	0.88x	10.13x	2.59%	35.87B
AHOLD DELHAIZE N.V.	12.19x	0.47x	5.9x	3.87%	31.87B
SEVEN & I HOLDINGS CO., LTD.	16.65x	0.65x	7.46x	2.83%	30.03B
GEORGE WESTON LIMITED	22.22x	0.81x	6.74x	1.17%	28.71B
Average	21.70x	0.80x	9.54x	2.56%	127.91B
Weighted average by Cap.	35.28x	1.16x	16.98x	1.34%