Previous Close | $135.26 |
Intrinsic Value | $10.90 |
Upside potential | -92% |
Data is not available at this time.
PepsiCo operates as a global leader in the food and beverage industry, with a diversified portfolio spanning snacks, carbonated soft drinks, juices, and other beverages. The company generates revenue through a mix of direct sales, franchising, and licensing, leveraging its strong brand equity and extensive distribution network. PepsiCo’s core brands, including Pepsi, Lay’s, Gatorade, and Quaker, dominate their respective categories, reinforcing its competitive moat in both developed and emerging markets. The company’s strategic focus on innovation, sustainability, and health-conscious products aligns with shifting consumer preferences, ensuring long-term relevance. PepsiCo’s market position is further strengthened by its vertically integrated supply chain and economies of scale, allowing it to maintain pricing power and operational efficiency. Its dual focus on snacks and beverages provides resilience against sector-specific downturns, making it a stalwart in the consumer staples sector.
PepsiCo reported revenue of $91.85 billion for FY 2024, reflecting steady top-line growth driven by pricing strategies and product mix optimization. Net income stood at $9.58 billion, with diluted EPS of $6.95, indicating robust profitability despite inflationary pressures. Operating cash flow of $12.51 billion underscores strong cash generation capabilities, though capital expenditures were not disclosed, limiting full efficiency analysis.
The company’s earnings power is evident in its ability to sustain high margins across its diversified product lines. PepsiCo’s capital efficiency is supported by its asset-light model in certain segments, though the absence of disclosed capital expenditures restricts a detailed assessment of return on invested capital. Its scalable operations and brand strength contribute to consistent earnings growth.
PepsiCo maintains a solid balance sheet with $8.51 billion in cash and equivalents, providing liquidity for strategic initiatives. However, total debt of $44.95 billion raises leverage concerns, though the company’s strong cash flow generation mitigates refinancing risks. The balance sheet remains investment-grade, supporting its dividend and growth commitments.
PepsiCo has demonstrated resilient growth through pricing power and geographic expansion. The company’s dividend policy is shareholder-friendly, with a dividend per share of $5.27, reflecting its commitment to returning capital. Long-term growth is expected to be driven by innovation in healthier product lines and emerging market penetration.
The market values PepsiCo as a stable, cash-generative business with moderate growth prospects. Its valuation reflects premium pricing relative to peers, justified by its strong brand portfolio and defensive characteristics. Investors anticipate sustained dividend growth and margin stability, though leverage remains a watchpoint.
PepsiCo’s strategic advantages include its iconic brands, global scale, and diversified revenue streams. The outlook remains positive, supported by innovation in health-focused products and sustainability initiatives. However, macroeconomic headwinds and competitive pressures in the beverage sector could pose challenges. The company is well-positioned to navigate these risks given its operational agility and financial resilience.
10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |