image
Consumer Defensive - Beverages - Non-Alcoholic - NASDAQ - US
$ 135.38
-0.806 %
$ 186 B
Market Cap
19.91
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one PEP stock under the worst case scenario is HIDDEN Compared to the current market price of 135 USD, PepsiCo, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one PEP stock under the base case scenario is HIDDEN Compared to the current market price of 135 USD, PepsiCo, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one PEP stock under the best case scenario is HIDDEN Compared to the current market price of 135 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$125.015 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
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 $176 , with forecasts ranging from a low of $140 to a high of $195 .
PEP Lowest Price Target Wall Street Target
140 USD 3.41%
PEP Average Price Target Wall Street Target
176 USD 29.64%
PEP Highest Price Target Wall Street Target
195 USD 44.04%
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 9
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
4th of July Chart Master: Serving Trends in BUD, PEP & NATH It's the Fourth of July! Time to serving up technical trends and analysis for some of America's favorite drink and food brands. youtube.com - 2 weeks ago
2 Bulletproof Dividend Stocks to Buy in July While a high dividend yield is attractive, the consistency makes a stock worth holding. 247wallst.com - 2 weeks ago
My Smartest Dividend Stock to Buy Today Investors looking within the consumer staples sector for a quality dividend stock will often choose Coca-Cola (KO 0.55%). And understandably so. fool.com - 2 weeks ago
Buy 3 IDEAL Dividend Kings Of 25 'Safer' In July's 55 Most Dividend Kings are overpriced, but six currently offer fair value, with annual dividends from $1,000 invested exceeding their share prices. Top-yielding Dividend Kings like Altria, Northwest Natural, and United Bankshares meet my 'dogcatcher ideal' for income-focused investors. Analyst forecasts suggest select Dividend Kings could deliver 13-28% total returns by July 2026, with lower volatility than the market. seekingalpha.com - 2 weeks ago
Is PepsiCo A Better Stock Than Coca-Cola? PepsiCo's stock (NASDAQ:PEP) has significantly lagged this year, recording a 10% decrease, while its competitor, Coca-Cola stock (NYSE:KO), has experienced a 16% rise. This contrast is mainly attributed to the sluggish North American operations for PepsiCo. The company has encountered a decline in consumer interest for its Frito-Lay snack sector and has dealt with a substantial recall in its Quaker Foods North America branch (oatmeal). forbes.com - 2 weeks ago
Why Are These 3 High-Yield Dividend King Stocks Near 52-Week Lows While the S&P 500 Just Hit an All-Time High? The S&P 500 (SNPINDEX: ^GSPC) closed out the first half of the year at an all-time high -- a remarkable recovery considering how beaten down the index was in April. But not all stocks are enjoying the rebound. fool.com - 2 weeks ago
4 Safe Dividend Kings Are Our Top High-Yield Passive Income Picks For July According to the Internal Revenue Service (IRS), passive income generally includes earnings from rental activity or any trade, business, or investment in which the individual does not materially participate. 247wallst.com - 2 weeks ago
Pepsi: Buyer Beware, The Warning Signs Are There PepsiCo's dividend yield is at a decade high, but free cash flow hasn't covered dividends in 2 of the last 3 years—this is unsustainable. Recent acquisitions, like Poppi, add pressure to Pepsi's balance sheet, making future dividend growth and sustainability uncertain if they don't deliver immediate returns. Pepsi's lower valuation multiple is justified by slowing earnings growth and a weaker free cash flow profile compared to Coca-Cola, which has stronger fundamentals. seekingalpha.com - 2 weeks ago
Dividend Panic Coming? 3 Strong Buys Before The Crowd Wakes Up Markets have rallied hard, but with valuations stretched, I'm being more selective. Now's the time to focus on smart, income-generating moves. If we enter financial repression, quality dividend stocks could outperform. Their income and pricing power offer real protection and upside. That's why I'm doubling down on three Strong Buys that are undervalued, high-yield, and built for long-term income growth. The setup looks excellent. seekingalpha.com - 2 weeks ago
PepsiCo (PEP) Advances While Market Declines: Some Information for Investors In the closing of the recent trading day, PepsiCo (PEP) stood at $135.26, denoting a +2.44% move from the preceding trading day. zacks.com - 2 weeks ago
PepsiCo's Sell-Off Has Gone Too Far PepsiCo's recent underperformance and North American weakness mask the fundamental strength and global diversification of this consumer staples giant. Despite North American weakness and peaking margins, the market's fears are overblown. The company's global diversification provides a strong fundamental base. Management's revitalization strategy, international growth, and portfolio transformation position PepsiCo for long-term secular tailwinds, especially in emerging markets. seekingalpha.com - 2 weeks ago
Top 10 High-Yield Dividend Stocks For July 2025 My July 2025 watchlist focuses on high-yield, attractively valued stocks, aiming for a 12% long-term CAGR and outperforming benchmarks. Since its inception, my watchlist has a CAGR of 15.11%, performing in-line with SPY and VYM, while providing a superior dividend yield. The June 2025 watchlist includes 10 stocks with an average forward dividend yield of 3.54% and an expected return of 13.62%. seekingalpha.com - 2 weeks ago
8. Profile Summary

PepsiCo, Inc. PEP

image
COUNTRY US
INDUSTRY Beverages - Non-Alcoholic
MARKET CAP $ 186 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