The Discounted Cash Flow (DCF) valuation of PepsiCo Inc (PEP) is 165.25 USD. With the latest stock price at 131.41 USD, the upside of PepsiCo Inc based on DCF is 25.8%.
Based on the latest price of 131.41 USD and our DCF valuation, PepsiCo Inc (PEP) is a buy. buying PepsiCo stocks now will result in a potential gain of 25.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.9% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 110.67 - 304.77 | 165.25 |
| Upside | -15.8% - 131.9% | 25.8% |