PEP
PepsiCo Inc
Price:  
131.98 
USD
Volume:  
8,702,308.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PepsiCo Intrinsic Value

21.70 %
Upside

What is the intrinsic value of PepsiCo?

As of 2025-05-17, the Intrinsic Value of PepsiCo Inc (PEP) is 160.63 USD. This PepsiCo valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 131.98 USD, the upside of PepsiCo Inc is 21.70%.

The range of the Intrinsic Value is 109.35 - 285.14 USD

Is PepsiCo undervalued or overvalued?

Based on its market price of 131.98 USD and our intrinsic valuation, PepsiCo Inc (PEP) is undervalued by 21.70%.

131.98 USD
Stock Price
160.63 USD
Intrinsic Value
Intrinsic Value Details

PepsiCo Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 109.35 - 285.14 160.63 21.7%
DCF (Growth 10y) 137.22 - 327.31 193.01 46.2%
DCF (EBITDA 5y) 129.52 - 180.86 157.47 19.3%
DCF (EBITDA 10y) 154.22 - 217.93 187.23 41.9%
Fair Value 39.22 - 39.22 39.22 -70.28%
P/E 145.43 - 189.33 170.50 29.2%
EV/EBITDA 120.74 - 176.20 160.14 21.3%
EPV 66.96 - 93.84 80.40 -39.1%
DDM - Stable 70.72 - 203.91 137.32 4.0%
DDM - Multi 105.89 - 220.16 141.22 7.0%

PepsiCo Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 180,955.14
Beta -0.00
Outstanding shares (mil) 1,371.08
Enterprise Value (mil) 221,205.14
Market risk premium 4.60%
Cost of Equity 6.89%
Cost of Debt 4.39%
WACC 6.22%