PEP
PepsiCo Inc
Price:  
135.31 
USD
Volume:  
15,549,861.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PepsiCo Intrinsic Value

16.20 %
Upside

What is the intrinsic value of PepsiCo?

As of 2025-04-25, the Intrinsic Value of PepsiCo Inc (PEP) is 157.21 USD. This PepsiCo valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 135.31 USD, the upside of PepsiCo Inc is 16.20%.

The range of the Intrinsic Value is 105.62 - 290.84 USD

Is PepsiCo undervalued or overvalued?

Based on its market price of 135.31 USD and our intrinsic valuation, PepsiCo Inc (PEP) is undervalued by 16.20%.

135.31 USD
Stock Price
157.21 USD
Intrinsic Value
Intrinsic Value Details

PepsiCo Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 105.62 - 290.84 157.21 16.2%
DCF (Growth 10y) 126.22 - 319.76 180.52 33.4%
DCF (EBITDA 5y) 135.29 - 182.50 156.61 15.7%
DCF (EBITDA 10y) 153.16 - 214.47 180.47 33.4%
Fair Value 40.08 - 40.08 40.08 -70.38%
P/E 147.21 - 197.44 173.60 28.3%
EV/EBITDA 133.12 - 188.84 168.67 24.7%
EPV 65.63 - 97.56 81.59 -39.7%
DDM - Stable 68.65 - 213.74 141.19 4.3%
DDM - Multi 97.85 - 218.95 133.35 -1.4%

PepsiCo Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 185,577.67
Beta 0.05
Outstanding shares (mil) 1,371.50
Enterprise Value (mil) 221,378.67
Market risk premium 4.60%
Cost of Equity 7.03%
Cost of Debt 4.39%
WACC 6.38%