Optional product analytics
With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
Multiple cross-checks confirm the prolonged terminal value driven by deep distribution moats.
Valuation synthesis intentionally anchors heavily on Forward Earnings to mitigate terminal value dominance.
PepsiCo is a highly resilient, mature dividend payer with a diversified portfolio split between beverages and convenient foods. While volume growth is stagnant in developed markets, immense pricing power and deep distribution moats provide highly predictable cash flows to sustain consistent capital returns.
PepsiCo is a highly resilient, mature dividend payer with a diversified portfolio split between beverages and convenient foods. While volume growth is stagnant in developed markets, immense pricing power and deep distribution moats provide highly predictable cash flows to sustain consistent capital returns.
Deep global distribution networks covering developed and emerging markets.
Immense brand equity and pricing power across both beverage and snack portfolios.
Valuation synthesis intentionally anchors heavily on Forward Earnings to mitigate terminal value dominance.
A reliable buy for income-focused portfolios, offering defensive stability, consistent capital returns, and reasonable upside to intrinsic value.
PepsiCo, Inc. engages in the manufacture, marketing, distribution, and sale of various beverages and convenient foods worldwide. The company operates through six segments: PepsiCo Foods North America; PepsiCo Beverages North America; International Beverages Franchise; Europe, Middle East and Africa; Latin America Foods; and Asia Pacific Foods. It offers cereals, chips, dips, granola bars, oatmeal, pasta, rice, and syrups and mixes; refrigerated dips and spreads; beverage concentrates, fountain syrups, and finished goods; and ready-to-drink tea and coffee products. The company also provides SodaStream sparkling water makers and related products, as well as various dairy products under the Agusha, Chudo, and Domik v Derevne brands. 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. PepsiCo, Inc. was founded in 1898 and is based in Purchase, New York.
A sustained macroeconomic downturn coupled with accelerated adoption of GLP-1 weight-loss drugs leads to structural volume declines and an inability to offset cost inflation through pricing, heavily compressing operating margins and driving free cash flow below historical norms.
Deep global distribution networks covering developed and emerging markets.
Immense brand equity and pricing power across both beverage and snack portfolios.
Significant scale advantages driving supply chain and marketing efficiencies.
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Unavailable
FCFF DCF remains positive at the base case: base FCFF $9.0B after capex $4.4B, with terminal value at 75.2% of enterprise value. No FCF cliff is projected unless capex/ or materially resets.
Monitor earnings quality, guidance, and valuation-sensitive operating metrics.
Monitor earnings quality, guidance, and valuation-sensitive operating metrics.
Monitor earnings quality, guidance, and valuation-sensitive operating metrics.
Mature phase characterized by consistent cash generation, moderate maintenance capex, and heavy emphasis on dividend growth and share repurchases.
Expansion driven by global emerging market penetration, premiumization of core brands, and effective pricing that outpaces commodity inflation.
Contraction caused by sharp input cost spikes, aggressive private label substitution, and weakened consumer discretionary spending limiting price hikes.
Mature phase characterized by consistent cash generation, moderate maintenance capex, and heavy emphasis on dividend growth and share repurchases.
Core portfolio holding given mature dividend status, low volatility, and highly predictable cash flows. Appropriate for significant weighting in conservative income strategies.
Trim positions if shares consistently trade above the $206 high-end fair value or if structural volume declines suggest a permanent impairment of the distribution and brand moat.
Valuation synthesis intentionally anchors heavily on Forward Earnings to mitigate terminal value dominance.
Provides a highly visible and reliable baseline that captures near-term momentum.
Buy. PepsiCo is a highly resilient, mature dividend payer offering highly predictable cash flows and a balanced valuation profile anchored around $174.41, presenting ~12.8% upside.
Upside case: Multiple cross-checks confirm the prolonged terminal value driven by deep distribution moats. Downside case: Valuation synthesis intentionally anchors heavily on Forward Earnings to mitigate terminal value dominance.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Consumer fatigue over successive price increases, generic store-brand substitution, and potential volume headwinds from GLP-1 weight-loss drug adoption compress operating margins and stunt growth, driving valuation to the downside.
Mass adoption of appetite-suppressing GLP-1 drugs permanently reduces per-capita consumption of high-calorie snacks and sugary beverages, breaking historical volume baselines.
Consumer fatigue over successive price hikes forces aggressive discounting and promotional activity to defend market share against private label brands, destroying gross margins.
Extreme agricultural commodity inflation and localized supply chain disruptions structurally elevate the cost base beyond what can be passed to consumers, permanently compressing operating margins.
The five developments that would weaken our investment case.
Persistent volume declines and weakening organic demand undermine PepsiCo's volume-driven flywheel, signaling that consumers are pushing back against cumulative price increases across core snack and beverage portfolios.
Current:2.3% for the period ended 2025-12-31
Alert ifTurns negative below 0.0% over two consecutive fiscal quarters
Severe gross margin contraction indicates that agricultural input cost inflation and supply chain shocks exceed pricing pass-through capabilities, impairing unit profitability.
Current:54.1% for the period ended 2025-12-31
Alert ifCompresses below 52.5% across any trailing twelve-month period
Market share losses to private label alternatives force heavier promotional discounting and price cuts to protect shelf space, compressing operating leverage.
Current:14.4% for the period ended 2025-12-31
Alert ifDrops below 12.0% for two consecutive fiscal quarters
Earnings contraction driven by softening consumer demand and rising overhead expenses limits capital reinvestment and reduces EPS growth trajectories below historical compounding rates.
Current:6 for the period ended 2025-12-31
Alert ifDeclines below 5.50 on a trailing four-quarter basis
Unplanned promotional discounting and inventory clearance diminish working capital efficiency and return on invested capital, signaling compromised brand pricing elasticity.
Current:12.8% as of 2026-05-08
Alert ifFalls below 10.5% over any four-quarter trailing period
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and at , then adjust for signed per current share.
Discount the explicit dividend path and its Gordon-growth terminal value at cost of equity.
Solve for the growth rate that makes the model value equal the report-date share price.
Successful penetration of international snack markets and sustained pricing power driven by brand loyalty drive margin expansion, resulting in steady mid-single-digit top-line growth and upper-single-digit EPS compounding.
PepsiCo maintains its deep distribution moats and strong brand pricing power. While volume growth is stagnant in developed markets, immense pricing power and deep distribution moats provide highly predictable cash flows to sustain consistent capital returns.
Monitor earnings quality, guidance, and valuation-sensitive operating metrics.
Warning level: Turns negative below 0.0% over two consecutive fiscal quarters. Persistent volume declines and weakening organic demand undermine PepsiCo's volume-driven flywheel, signaling that consumers are pushing back against cumulative price increases across core snack and beverage portfolios.
Warning level: Compresses below 52.5% across any trailing twelve-month period. Severe gross margin contraction indicates that agricultural input cost inflation and supply chain shocks exceed pricing pass-through capabilities, impairing unit profitability.
Warning level: Drops below 12.0% for two consecutive fiscal quarters. Market share losses to private label alternatives force heavier promotional discounting and price cuts to protect shelf space, compressing operating leverage.
Warning level: Declines below 5.50 on a trailing four-quarter basis. Earnings contraction driven by softening consumer demand and rising overhead expenses limits capital reinvestment and reduces EPS growth trajectories below historical compounding rates.
Warning level: Falls below 10.5% over any four-quarter trailing period. Unplanned promotional discounting and inventory clearance diminish working capital efficiency and return on invested capital, signaling compromised brand pricing elasticity.
| $91.47B |
| $91.85B |
| $93.93B |
| +2.8% |
| Gross profit | $45.82B | $49.59B | $50.11B | $50.86B | +3.5% |
| Operating income | $11.64B | $12.24B | $12.87B | $11.37B | -0.8% |
| Net income | $8.91B | $9.07B | $9.58B | $8.24B | -2.6% |
| EPS (diluted) | $6.42 | $6.56 | $6.95 | $6.00 | -2.2% |
| EBITDA | $14.92B | $15.75B | $16.68B | $15.54B | +1.4% |
| R&D | — | — | — | — | — |
| SG&A | $34.46B | $36.68B | $37.19B | $37.37B | +2.7% |
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| Revenue | 93,925,000,000 |
|---|---|
| Cost of revenue | 43,066,000,000 |
| Gross profit | 50,859,000,000 |
| Operating expenses | 37,368,000,000 |
| Operating income | 13,491,000,000 |
| Non-operating items and tax | -5,251,000,000 |
| Net income | 8,240,000,000 |
| Total assets | 107,399,000,000 |
|---|---|
| Cash | 9,159,000,000 |
| Current assets | 27,949,000,000 |
| Total liabilities | 86,852,000,000 |
| Current liabilities | 32,764,000,000 |
| Shareholders’ equity | 20,406,000,000 |
Point-in-time financial data used in the 2026-05-08 analysis.
| Period | Revenue | EBITDA | Net income | Operating cash flow | Free cash flow | Capex | Depreciation and amortization | Stock-based compensation | Share repurchases | Dividends paid | Net debt issuance | Investing cash flow | Financing cash flow | Beginning cash | Ending cash | Cash and investments | Total debt | Operating margin | ROIC | WACC | ROIC − WACC spread |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022-12-31 | 86.4B | 14.9B | 8.9B | 10.8B | 5.6B | 5.2B | 3.3B | 343M | 1.5B | 6.2B | -810M | — | — | — | — | 5B | 39.6B | 13.1% | — | 5.9% | — |
| 2023-12-31 | 91.5B | 15.8B | 9.1B | 13.4B | 7.9B | 5.5B | 3.5B | 380M | 1B | 6.7B | 4.8B | — | — | — | — | 9.7B | 44.7B | 14.1% | — | 5.6% | — |
| 2024-12-31 | 91.9B | 16.7B | 9.6B | 12.5B | 7.2B | 5.3B | 3.8B | 362M | 1B | 7.2B | 695M | — | — | — | — | 8.5B | 44.9B | 14.1% | — | 6.2% | — |
| 2025-12-31 | 93.9B | 15.5B | 8.2B | 12.1B | 7.7B | 4.4B | 4.2B | 288M | 1B | 7.6B | 3.7B | — | — | — | — | 9.2B | 49.9B | 14.4% | — | 5.4% | — |
PEP trades at 16.9x forward earnings against a peer median of 30.1x; EV/EBITDA of 13.7x against a peer median of 25.0x; 6 peers.
| Current / pullbacks | Accumulate positions on broader market pullbacks or sector rotations away from consumer staples, targeting entries near the low end of the fair value range or around the 200-day moving average. | Accumulate positions on broader market pullbacks or sector rotations away from consumer staples, targeting entries near the low end of the fair value range or around the 200-day moving average. |
| Monster Beverage Corporation |
| 30.1x |
| 9.0x |
| 26.9x |
| 26.8% |
| 31.3% |
| KDP | Keurig Dr Pepper Inc. | 11.3x | 2.3x | 16.9x | 6.3% | 19.0% |
| WMT | Walmart Inc. | 39.9x | 1.5x | 25.0x | 21.8% | 4.6% |
| COST | Costco Wholesale Corporation | 45.0x | 1.6x | 33.2x | 29.7% | 3.7% |
