PepsiCo Inc
NASDAQ:PEP

Watchlist Manager
PepsiCo Inc Logo
PepsiCo Inc
NASDAQ:PEP
Watchlist
Price: 145.92 USD 1.7% Market Closed
Market Cap: 199.5B USD

Relative Value

The Relative Value of one PEP stock under the Base Case scenario is 193.04 USD. Compared to the current market price of 145.92 USD, PepsiCo Inc is Undervalued by 24%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

PEP Relative Value
Base Case
193.04 USD
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
35
Median 3Y
2.5
Median 5Y
2.5
Industry
1.7
Forward
2.1
vs History
15
vs Industry
33
Median 3Y
25.3
Median 5Y
24.9
Industry
18.4
Forward
17.8
vs History
68
vs Industry
27
Median 3Y
18.1
Median 5Y
17.8
Industry
12.2
vs History
84
vs Industry
21
Median 3Y
20.8
Median 5Y
27.4
Industry
20.2
vs History
90
vs Industry
6
Median 3Y
11.9
Median 5Y
12.1
Industry
2
vs History
87
vs Industry
34
Median 3Y
2.8
Median 5Y
2.9
Industry
1.9
Forward
2.5
vs History
85
vs Industry
50
Median 3Y
5
Median 5Y
5.3
Industry
4.9
vs History
80
vs Industry
31
Median 3Y
15.1
Median 5Y
15.5
Industry
11.3
Forward
12.9
vs History
80
vs Industry
30
Median 3Y
18.2
Median 5Y
19
Industry
14.8
Forward
16
vs History
60
vs Industry
21
Median 3Y
20.4
Median 5Y
20.3
Industry
13.4
vs History
52
vs Industry
18
Median 3Y
35.9
Median 5Y
34.7
Industry
21
vs History
76
vs Industry
20
Median 3Y
3.6
Median 5Y
3.5
Industry
1.4

Multiples Across Competitors

PEP Competitors Multiples
PepsiCo Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
PepsiCo Inc
NASDAQ:PEP
199.8B USD 2.2 27.7 13.3 16.4
US
Coca-Cola Co
NYSE:KO
307.3B USD 6.4 23.6 21.2 22.7
MX
Fomento Economico Mexicano SAB de CV
NYSE:FMX
185.8B USD 4 202.8 32.3 51.8
US
Monster Beverage Corp
NASDAQ:MNST
75.9B USD 9.5 44 31.1 32.5
CN
Nongfu Spring Co Ltd
HKEX:9633
571.9B HKD 11 37.9 23.4 27.5
UK
Coca-Cola Europacific Partners PLC
NASDAQ:CCEP
40.6B USD 1.7 24.6 13.9 18.3
US
Keurig Dr Pepper Inc
NASDAQ:KDP
38.2B USD 2.4 24.1 12.9 15.1
MX
Coca-Cola Femsa SAB de CV
NYSE:KOF
21.2B USD 1.3 16 7.7 10.2
CN
Eastroc Beverage Group Co Ltd
SSE:605499
137.6B CNY 6.8 31.4 26.6 26.6
CH
Coca Cola HBC AG
LSE:CCH
14.2B GBP 1.5 18.1 35.6 46.7
IN
Varun Beverages Ltd
NSE:VBL
1.7T INR 7.8 57.2 33.9 43.5