image
Consumer Defensive - Beverages - Non-Alcoholic - NASDAQ - US
$ 143.19
-2.33 %
$ 196 B
Market Cap
20.6
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one PEP stock under the worst case scenario is HIDDEN Compared to the current market price of 143 USD, PepsiCo, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one PEP stock under the base case scenario is HIDDEN Compared to the current market price of 143 USD, PepsiCo, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one PEP stock under the best case scenario is HIDDEN Compared to the current market price of 143 USD, PepsiCo, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart PEP

image
$175.0$175.0$170.0$170.0$165.0$165.0$160.0$160.0$155.0$155.0$150.0$150.0$145.0$145.0$140.0$140.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '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%
27.8 B REVENUE
19.15%
2.25 B OPERATING INCOME
-41.89%
1.53 B NET INCOME
-47.65%
6.29 B OPERATING CASH FLOW
28.18%
-2.51 B INVESTING CASH FLOW
-65.92%
-2.27 B FINANCING CASH FLOW
4.53%
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 $186 , with forecasts ranging from a low of $168 to a high of $211 .
PEP Lowest Price Target Wall Street Target
168 USD 17.33%
PEP Average Price Target Wall Street Target
186 USD 29.81%
PEP Highest Price Target Wall Street Target
211 USD 47.36%
Price
Max Price Target
Min Price Target
Average Price Target
220220210210200200190190180180170170160160150150140140May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.89% DIVIDEND YIELD
1.35 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
6.00006.00005.00005.00004.00004.00003.00003.00002.00002.00001.00001.00000.00000.00000.6550.70250.75250.8050.92750.9551.02251.0751.151.2651.3550.70250.75250.8050.92750.9551.02251.0751.151.2651.3550.70250.75250.8050.92750.9551.02251.0751.151.2651.3550.70252.760.75252.960.8053.170.92753.590.9553.791.02254.021.0754.251.154.521.2654.941.3555.331.362015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership PepsiCo, Inc.
image
Sold
0-3 MONTHS
19.7 M USD 7
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
2.19 M USD 2
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
Best Stock to Buy Right Now: Coca-Cola vs. PepsiCo Coca-Cola (KO -4.52%) and PepsiCo (PEP -3.18%) have a long-standing rivalry as each has battled for the hearts, minds, and wallets of consumers. The heated competition has been intense over the last few decades as they engaged in the cola wars. fool.com - 2 weeks ago
4 Dividend Stocks to Double Up on Right Now Most people don't like seeing stock prices go down. It triggers a very natural emotional response associated with pain and loss. fool.com - 2 weeks ago
Is PepsiCo Stock a Buy, Sell, or Hold in 2025? Like an open can of soda left out overnight, PepsiCo (PEP -3.18%) stock has lost its fizz lately -- it's down by about 15% over the past year at the time of this writing. Though it has delivered consistent earnings growth, the combination of muted guidance for the year ahead and rising uncertainties about the outlook for the U.S. economy are weighing on the beverages and packaged foods giant. fool.com - 2 weeks ago
1 Ideal Buy From 23 "Safer" April Dividend Dogs In 50 Fortune World's Most Admired Companies (FWMAC) 1 Ideal Buy From 23 "Safer" April Dividend Dogs In 50 Fortune World's Most Admired Companies (FWMAC) seekingalpha.com - 2 weeks ago
Live Nasdaq Composite: FIVE Falls, AZN and PEP Rise From Tariff Ashes The markets have succumbed to the tariff-fueled selling pressure, and there is nowhere to hide. President Trump’s tariff plan is intensifying the trade war. The Dow Jones Industrial is spiraling by over 1,160 points, while the tech-laden Nasdaq Composite is suffering a 4.3% drop. Meanwhile, the S&P 500 is on track for its single worst performance in two years. No sector of the economy has been left unscathed, and all of them are currently trading in the red. Consumer discretionary stocks are reeling by 5%, while the energy and technology sectors are each seeing declines of 5%. Several of the Magnificent 7 stocks are seeing declines in the ballpark of 6%, including Tesla (Nasdaq: TSLA), Meta (Nasdaq: META) and Amazon (Nasdaq: AMZN). New issue Newsmax (NYSE: NMAX) couldn’t have picked a worse day to ring the opening bell on the NYSE with the stock plummeting by a double-digit percentage. AstraZeneca (Nasdaq: AZN) is bucking today’s downward trend and gaining 2.3% on the heels of FDA approval for one of its drugs. AZN is one of the stocks ignoring the tariff headlines today. PepsiCo (Nasdaq: PEP) is gaining 2% on the heels of a report in the Wall Street Journal that it is trying to recapture lost market share after “losing focus.” Also, PepsiCo is partnering with sandwich shop Subway for a Doritos inspired sub sandwich. Here’s a look at the performance as of morning trading: Dow Jones Industrial Average: Down 1,166.15 (-2.76%) Nasdaq Composite: Down 768.16 (4.33%) S&P 500: Down 181.42 (-3.20%) Key Points The stock market is taking, including a 4% decline in the Nasdaq Composite. The Dow Jones Industrial Average is in freefall, losing over 1,100 points. There are rare gainers today, including AZN and PEP. Market Movers We were able to uncover some gainers in today’s market sell-off. Citi analysts identified a couple of discount retailer stocks that could withstand the trade wars, including TJX Companies (NYSE: TJX) and Ross Stores (Nasdaq: ROST), the former of which is up 2.2% on the day. Potato company Lamb Weston (NYSE: LW) is seeing gains of 7% on the heels of better-than-expected quarterly results and a steady outlook. Pharma stocks Gilead Sciences, Amgen and Vertex Pharma are seeing gains between 1% and 1.5% on the day. The post Live Nasdaq Composite: FIVE Falls, AZN and PEP Rise From Tariff Ashes appeared first on 24/7 Wall St.. https://247wallst.com - 2 weeks ago
PepsiCo (PEP) Rises As Market Takes a Dip: Key Facts PepsiCo (PEP) closed the most recent trading day at $151.39, moving +1.52% from the previous trading session. zacks.com - 2 weeks ago
Trump Tariffs Drama: Staples Companies To The Rescue? President Trump's “Liberation Day” announcement rattled the market, leaving only few stocks in the green. The likelihood of a stagflationary environment and recession has increased significantly. Even though the intent of the tariffs seems clear, we can expect significant pain in the short term (and possibly longer term). In this article, I take a look at four sub-segments of the consumer staples sector and explore whether relevant stocks should be considered as portfolio hedges in the current environment. seekingalpha.com - 2 weeks ago
3 Free Cash Flow Dividend Stocks That Will Keep Passive Income Investors' Pockets Lined PepsiCo's free cash flow compares surprisingly well to soda king Coca-Cola. Ford is a strong dividend payer that, unlike some peers, has positive free cash flow. 247wallst.com - 2 weeks ago
A Historic Opportunity For Dividend Investors These overlooked stocks could be the next big AI winners—and they pay you to wait. Forget Nvidia: This is where the real AI-fueled upside may be hiding. Massive AI gains without the hype—discover income-rich stocks flying under the radar. seekingalpha.com - 2 weeks ago
Subway® Teams up with Doritos® for Another Unexpected Footlong Innovation, Try Them FREE with Any Footlong Sub on April 10 For one day only on April 10, Subway MVP Rewards members can grab Doritos Footlong Nachos for free with the purchase of any footlong sub** MIAMI , April 3, 2025 /PRNewswire/ -- Two legendary brands – Subway and Doritos® – are coming together for the most iconic collaboration of the year: Doritos ®  Footlong Nachos. Available nationwide for a limited time while supplies last, this new snack brings together the classic crunch of Doritos® chips and the fresh, bold flavors of Subway's beloved sandwiches – for just $5. prnewswire.com - 2 weeks ago
5 Dividend Bargains Too Good To Ignore The first quarter was rough, marking the worst since 2022. Growth stocks struggled, while value stocks and energy outperformed. I've selected top dividend stocks with strong business models, solid balance sheets, and attractive valuations. These picks offer stability and long-term upside. Despite market challenges, these stocks stand out for their resilience, growth potential, and income reliability. I see great opportunities at current prices. seekingalpha.com - 2 weeks ago
The New Pepsi Challenge: Saving Pepsi From Years of Decline After its cola dropped to No. 3, PepsiCo is trying to win back soda drinkers; ‘maybe we lost the focus' wsj.com - 2 weeks ago
8. Profile Summary

PepsiCo, Inc. PEP

image
COUNTRY US
INDUSTRY Beverages - Non-Alcoholic
MARKET CAP $ 196 B
Dividend Yield 0.89%
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. James T. Caulfield Executive Vice President & Chief Financial Officer Mr. Stephen Kehoe Executive Vice President & Chief Corporate Affairs Officer Mr. Ramon Luis Laguarta Chairman & Chief Executive Officer