The Discounted Cash Flow (DCF) valuation of PepsiCo Inc (PEP) is 174.65 USD. With the latest stock price at 158.90 USD, the upside of PepsiCo Inc based on DCF is 9.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.8% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 115.20 - 333.99 | 174.65 |
| Upside | -27.5% - 110.2% | 9.9% |