Valuation Sysco Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 12:56:35 2026-02-17 pm EST			5-day change	1st Jan Change
89.10 ^USD	-1.61%		+2.01%	+21.29%

Feb. 13	Sysco Corporation Issues and Sells $600,000,000 Aggregate Principal Amount of the 4.400% Senior Notes Due 2031	CI
Feb. 12	Sysco Teamsters in Chicago and Montana authorize strike	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	38,993	43,331	36,922	35,551	36,361	43,372	-	-
Change	-	11.13%	-14.79%	-3.71%	2.28%	19.28%	-	-
Enterprise Value (EV) ¹	47,069	53,111	46,587	46,837	48,599	55,644	55,531	54,940
Change	-	12.84%	-12.28%	0.54%	3.76%	14.5%	-0.2%	-1.06%
P/E ratio	74.7x	32.2x	21x	18.4x	20.1x	21.4x	17.7x	16.3x
PBR	25.2x	31.3x	18.4x	19.3x	19.6x	18.3x	13.6x	10.4x
PEG	-	0x	0.7x	1.5x	-4.89x	1.6x	0.9x	1.83x
Capitalization / Revenue	0.76x	0.63x	0.48x	0.45x	0.45x	0.51x	0.49x	0.47x
EV / Revenue	0.92x	0.77x	0.61x	0.59x	0.6x	0.66x	0.63x	0.6x
EV / EBITDA	21.4x	16x	12.1x	11.2x	11.3x	12.5x	11.7x	11x
EV / EBIT	32.2x	20.2x	14.5x	13.5x	13.8x	15.3x	14.3x	13.5x
EV / FCF	32.8x	45.8x	22.5x	21.7x	30.3x	22.7x	20.2x	17x
FCF Yield	3.04%	2.18%	4.45%	4.61%	3.3%	4.4%	4.96%	5.88%
Dividend per Share ²	1.82	1.9	1.96	2	2.07	2.163	2.268	2.39
Rate of return	2.39%	2.23%	2.69%	2.8%	2.76%	2.39%	2.5%	2.64%
EPS ²	1.02	2.64	3.47	3.89	3.73	4.238	5.109	5.564
Distribution rate	178%	72%	56.5%	51.4%	55.5%	51%	44.4%	43%
Net sales ¹	51,298	68,636	76,325	78,844	81,370	84,443	88,686	91,717
EBITDA ¹	2,198	3,327	3,847	4,192	4,293	4,441	4,742	4,990
EBIT ¹	1,460	2,633	3,210	3,481	3,523	3,628	3,886	4,060
Net income ¹	524.2	1,359	1,770	1,955	1,828	2,031	2,384	2,534
Net Debt ¹	8,076	9,780	9,665	11,286	12,238	12,272	12,159	11,568
Reference price ²	76.22	85.05	72.87	71.39	75.01	90.56	90.56	90.56
Nbr of stocks (in thousands)	511,582	509,476	506,682	497,982	484,752	478,931	-	-
Announcement Date	8/10/21	8/9/22	8/1/23	7/30/24	7/29/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SYSCO CORPORATION	21.37x	0.66x	12.53x	2.39%	43.37B
WALMART INC.	46.39x	1.57x	24.86x	0.7%	1,067B
LOBLAW COMPANIES LIMITED	38.56x	1.33x	11.67x	0.82%	58.31B
KROGER CO. (THE)	45.79x	0.41x	7.37x	1.93%	45.09B
TESCO PLC	18.28x	0.59x	8.68x	2.94%	42.39B
AEON CO., LTD.	94.98x	1x	16.46x	0.59%	41.61B
AHOLD DELHAIZE N.V.	16.53x	0.55x	7x	3.02%	41.62B
GEORGE WESTON LIMITED	30.3x	0.81x	6.7x	1.13%	28.52B
WOOLWORTHS GROUP LIMITED	25.8x	0.77x	9.13x	2.93%	27.58B
US FOODS HOLDING CORP.	24.14x	0.64x	12.4x	-.--%	22.04B
Average	36.21x	0.83x	11.68x	1.64%	141.77B
Weighted average by Cap.	43.92x	1.38x	21.26x	0.97%