The Discounted Cash Flow (DCF) valuation of PepsiCo Inc (PEP) is 161.12 USD. With the latest stock price at 130.15 USD, the upside of PepsiCo Inc based on DCF is 23.8%.
Based on the latest price of 130.15 USD and our DCF valuation, PepsiCo Inc (PEP) is a buy. buying PepsiCo stocks now will result in a potential gain of 23.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.0% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 109.87 - 285.08 | 161.12 |
| Upside | -15.6% - 119.0% | 23.8% |