Valuation PepsiCo, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 14/08/2026			5-day change	1st Jan Change
2,400.00 ^MXN	+0.21%		+0.68%	-7.05%

08-12	Packaging firm Amcor beats quarterly sales, profit estimates on higher prices	RE
08-10	India seizes thousands of Diageo whisky, vodka bottles in food safety crackdown	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	239,843	255,191	235,666	212,201	196,596	192,163	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-2.25%	-	-
Enterprise Value (EV) ¹	274,189	288,914	269,768	247,241	236,248	230,488	229,746	228,528
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-2.44%	-0.32%	-0.53%
P/E	31.2x	28.5x	25.8x	22x	24x	17.4x	16.5x	15.6x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	8.05x	7.21x	6.59x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	2.99x	2.77x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	1.94x	1.89x	1.82x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.33x	2.26x	2.17x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	11.9x	11.4x	10.8x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14.5x	13.9x	13.2x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	21.9x	19.6x	17.8x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.57%	5.1%	5.61%
Dividend per Share ²	4.248	4.525	4.945	-	5.622	5.842	6.141	6.516
Rate of return	2.48%	2.47%	2.92%	-	3.91%	4.15%	4.36%	4.63%
EPS ²	5.49	6.42	6.56	6.95	6	8.111	8.559	9.04
Distribution rate	77.4%	70.5%	75.4%	-	93.7%	72%	71.8%	72.1%
Net sales ¹	79,474	86,392	91,471	91,854	93,925	98,954	101,862	105,450
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,391	20,124	21,218
EBIT ¹	11,414	12,325	13,875	14,698	14,912	15,896	16,519	17,333
Net income ¹	7,618	8,910	9,074	9,578	8,240	10,813	11,432	12,113
Net Debt ¹	34,346	33,723	34,102	35,040	39,652	38,325	37,583	36,365
Reference price ²	171.47	183.07	169.40	152.89	143.78	140.79	140.79	140.79
Nbr of stocks (in thousands)	1,398,745	1,393,956	1,391,178	1,387,929	1,367,340	1,364,892	-	-
Announcement Date	10/2/22	9/2/23	9/2/24	4/2/25	3/2/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PEPSICO, INC.	17.36x	2.33x	11.89x	4.15%	192B
COCA-COLA EUROPACIFIC PARTNERS PLC	21.28x	2.37x	13.1x	2.36%	47.74B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.96x	1.47x	7.28x	3.99%	22.89B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	27.4x	0.78x	9.92x	1.81%	4.06B
OSOTSPA	14.17x	1.93x	8.35x	4.71%	1.6B
A.G. BARR P.L.C.	12.95x	1.39x	7.73x	3.37%	908M
Average	18.19x	1.71x	9.71x	3.4%	44.89B
Weighted average by Cap.	18.05x	2.23x	11.65x	3.79%