image
Consumer Defensive - Beverages - Non-Alcoholic - NASDAQ - US
$ 129.07
0 %
$ 177 B
Market Cap
19.32
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one PEP stock under the worst case scenario is HIDDEN Compared to the current market price of 129 USD, PepsiCo, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one PEP stock under the base case scenario is HIDDEN Compared to the current market price of 129 USD, PepsiCo, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one PEP stock under the best case scenario is HIDDEN Compared to the current market price of 129 USD, PepsiCo, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart PEP

image
$155.0$155.0$150.0$150.0$145.0$145.0$140.0$140.0$135.0$135.0$130.0$130.0$125.0$125.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
91.9 B REVENUE
0.42%
12.9 B OPERATING INCOME
7.52%
9.63 B NET INCOME
6.08%
12.5 B OPERATING CASH FLOW
-6.96%
-5.47 B INVESTING CASH FLOW
0.42%
-7.56 B FINANCING CASH FLOW
-151.11%
17.9 B REVENUE
-35.51%
2.58 B OPERATING INCOME
14.80%
1.84 B NET INCOME
20.14%
-973 M OPERATING CASH FLOW
-15.48%
-1.23 B INVESTING CASH FLOW
50.86%
1.77 B FINANCING CASH FLOW
177.75%
Balance Sheet PepsiCo, Inc.
image
Current Assets 25.8 B
Cash & Short-Term Investments 9.27 B
Receivables 10.3 B
Other Current Assets 6.23 B
Non-Current Assets 73.6 B
Long-Term Investments 3.33 B
PP&E 31.4 B
Other Non-Current Assets 38.9 B
9.32 %10.39 %6.26 %3.35 %31.56 %39.13 %Total Assets$99.5b
Current Liabilities 31.5 B
Accounts Payable 11 B
Short-Term Debt 7.72 B
Other Current Liabilities 12.8 B
Non-Current Liabilities 49.8 B
Long-Term Debt 37.2 B
Other Non-Current Liabilities 12.5 B
13.53 %9.50 %15.76 %45.79 %15.42 %Total Liabilities$81.3b
EFFICIENCY
Earnings Waterfall PepsiCo, Inc.
image
Revenue 91.9 B
Cost Of Revenue 41.7 B
Gross Profit 50.1 B
Operating Expenses 37.2 B
Operating Income 12.9 B
Other Expenses 3.26 B
Net Income 9.63 B
100b100b90b90b80b80b70b70b60b60b50b50b40b40b30b30b20b20b10b10b0092b(42b)50b(37b)13b(3b)10bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
54.55% GROSS MARGIN
54.55%
14.03% OPERATING MARGIN
14.03%
10.43% NET MARGIN
10.43%
53.09% ROE
53.09%
9.63% ROA
9.63%
13.73% ROIC
13.73%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis PepsiCo, Inc.
image
8b8b7b7b6b6b5b5b4b4b3b3b2b2b1b1b0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 9.63 B
Depreciation & Amortization 3.82 B
Capital Expenditures -5.32 B
Stock-Based Compensation 362 M
Change in Working Capital 0
Others -1.3 B
Free Cash Flow 7.19 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets PepsiCo, Inc.
image
Wall Street analysts predict an average 1-year price target for PEP of $177 , with forecasts ranging from a low of $140 to a high of $195 .
PEP Lowest Price Target Wall Street Target
140 USD 8.47%
PEP Average Price Target Wall Street Target
177 USD 37.13%
PEP Highest Price Target Wall Street Target
195 USD 51.08%
Price
Max Price Target
Min Price Target
Average Price Target
200200190190180180170170160160150150140140130130120120Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
0.94% DIVIDEND YIELD
1.42 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
6.00006.00005.00005.00004.00004.00003.00003.00002.00002.00001.00001.00000.00000.00000.6550.70250.75250.8050.92750.9551.02251.0751.151.2651.3550.70250.75250.8050.92750.9551.02251.0751.151.2651.3551.42250.70250.75250.8050.92750.9551.02251.0751.151.2651.3550.70252.760.75252.960.8053.170.92753.590.9553.791.02254.021.0754.251.154.521.2654.941.3555.332.782015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership PepsiCo, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
19.7 M USD 7
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
New June Fortune 500 Industry Leaders Show 3 Ideal "Safer" Dividend Buys Three Fortune 500 Industry Leaders—Energy Transfer, Verizon, and World Kinect—currently meet the 'dogcatcher' ideal of fair price and safer dividends. Analyst targets project 21% to 50% net gains for the top ten F500IL dividend dogs by June 2026, with average gains of 28.8%. Most top-yielding F500IL stocks remain overpriced, but a 60% market correction or dividend increases could make all ten fairly priced for income investors. Twelve F500IL stocks have negative free cash flow margins, making them unsafe for dividends; focus on the three 'safer' fair-priced options for now. seekingalpha.com - 1 week ago
Taking A Sip Of PepsiCo I'm reallocating capital from Coca-Cola to PepsiCo, as PEP shares are reasonably priced and offer an attractive, sustainable dividend yield. PepsiCo's financials are strong: consistent revenue and net income growth, manageable debt, and a well-covered, steadily growing dividend. My analysis shows PepsiCo's dividend is sustainable, with free cash flow supporting obligations, though future dividend growth will likely match inflation. seekingalpha.com - 1 week ago
3Q Investing Outlook: Why Farmer Likes PEP, TMO, UNH Karl Farmer says investors have to "be comfortable with short-term volatility" as the markets approach the 3Q. He's looking to any modifications coming to the Trump Administration's 90-day tariff pause for further clarity to escape the elevated volatility from 2Q. youtube.com - 1 week ago
PepsiCo marketing leader Jane Wakely talks sports partnerships as a growth opportunity PepsiCo marketing leader Jane Wakely talks sports partnerships as a growth opportunity. businessinsider.com - 1 week ago
69 June Aristocrats: 1 To Buy Five of the ten lowest-priced S&P 500 Dividend Aristocrats are currently attractive buys, offering high yields and fair valuations for income investors. Analyst forecasts suggest potential net gains of 15.65% to 36.53% for the top ten Aristocrat Dogs by June 2026, with average risk below the market. Fifteen Aristocrats show negative free cash flow margins, signaling caution—dividends may not be sustainable for these cash-poor stocks. seekingalpha.com - 2 weeks ago
PepsiCo is the latest in a fast-growing club of marketers betting on Formula 1 PepsiCo is the latest big-name marketer to rev up alongside Formula 1, joining a growing roster of brands eager to tap into the surging popularity of the global motorsport. fastcompany.com - 2 weeks ago
3 High-Yield Dividend Stocks Increasing Payouts For Decades These dividend stocks have high yields and solid upside potential. They also have quality underlying businesses. 247wallst.com - 2 weeks ago
Coca-Cola vs. PepsiCo: What's the Better Buy? When thinking of Consumer Staples titans, Coca-Cola KO and PepsiCo PEP undoubtedly jump to the forefront of many minds. Both have established themselves over decades of successful operations, also rewarding shareholders nicely along the way. zacks.com - 2 weeks ago
Is PepsiCo's North America Unit Losing Steam Amid Softening Demand? PEP faces pressure in North America as snack demand softens. Yet, it bets on smaller packs and healthier options to rebound. zacks.com - 2 weeks ago
I'm Buying Dividend Aristocrats At Bargain Basement Prices Now is an opportune time to focus on income stocks like that offer value and stability amid market volatility. I focus on 2 Dividend Aristocrats that are attractively valued while supporting well-covered dividends. Both carry A/A+ rated balance sheets and have potential for strong total returns with a solid starting yield. seekingalpha.com - 2 weeks ago
Pepsi: Stock Paying Dividends Since 1965, Yet Challenged By Fading Consumer Tastes What does it say about the market when PepsiCo stock tanks into a five-year low? A 60-year history of perfect dividends every quarter seems an afterthought for today's investors chasing AI gold and watching the Pepsi stock slide. Investors who have abandoned this bluest of blue-chip stocks, thinking public taste has walked away from Pepsi products for good, are wrong. seekingalpha.com - 2 weeks ago
PepsiCo vs. Celsius: Which Functional Beverage Player Has the Edge? CELH's rapid growth and innovation challenge PEP's scale and stability as both target the booming functional beverage market. zacks.com - 2 weeks ago
8. Profile Summary

PepsiCo, Inc. PEP

image
COUNTRY US
INDUSTRY Beverages - Non-Alcoholic
MARKET CAP $ 177 B
Dividend Yield 0.94%
Description PepsiCo, Inc. manufactures, markets, distributes, and sells various beverages and convenient foods worldwide. The company operates through seven segments: Frito-Lay North America; Quaker Foods North America; PepsiCo Beverages North America; Latin America; Europe; Africa, Middle East and South Asia; and Asia Pacific, Australia and New Zealand and China Region. It provides dips, cheese-flavored snacks, and spreads, as well as corn, potato, and tortilla chips; cereals, rice, pasta, mixes and syrups, granola bars, grits, oatmeal, rice cakes, simply granola, and side dishes; beverage concentrates, fountain syrups, and finished goods; ready-to-drink tea, coffee, and juices; dairy products; and sparkling water makers and related products. It serves wholesale and other distributors, foodservice customers, grocery stores, drug stores, convenience stores, discount/dollar stores, mass merchandisers, membership stores, hard discounters, e-commerce retailers and authorized independent bottlers, and others through a network of direct-store-delivery, customer warehouse, and distributor networks, as well as directly to consumers through e-commerce platforms and retailers. The company was founded in 1898 and is headquartered in Purchase, New York.
Contact 700 Anderson Hill Road, Purchase, NY, 10577 https://www.pepsico.com
IPO Date June 1, 1972
Employees 319000
Officers Mr. David J. Flavell Executive Vice President, General Counsel & Corporate Secretary Ms. Rebecca Schmitt Executive Vice President & Chief People Officer Mr. Steven C. Williams Chief Executive Officer of North America Mr. Gregg Roden Executive Vice President & Chief Operating Officer Ms. Yashika Singh Head of Corporate Affairs, Communication & Sustainability Ms. Jane Caroline Wakely Executive Vice President, Chief Consumer & Marketing Officer and Chief Growth Officer of International Foods Dr. Rene Lammers Executive Vice President & Chief Science Officer Mr. Silviu Yeugeniu Popovici Chief Executive Officer of EMEA Mr. Ramon Luis Laguarta Chairman & Chief Executive Officer Mr. James T. Caulfield Executive Vice President & Chief Financial Officer