investorscraft@gmail.com

Intrinsic ValuePepsiCo, Inc. (PEP.SW)

Previous CloseCHF117.00
Intrinsic Value
Upside potential
Previous Close
CHF117.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

PepsiCo operates as a global leader in the non-alcoholic beverage and convenient foods industry, with a diversified portfolio spanning snacks, beverages, and breakfast products. The company generates revenue through a multi-channel distribution network, including direct-store-delivery, e-commerce, and wholesale partnerships. Its core brands, such as Pepsi, Lay's, Quaker, and Gatorade, enjoy strong consumer loyalty and market penetration across North America, Latin America, Europe, and emerging markets. PepsiCo's strategic focus on innovation, sustainability, and digital transformation reinforces its competitive edge in a highly consolidated sector dominated by a few key players. The company's ability to adapt to shifting consumer preferences—such as healthier snacks and reduced-sugar beverages—positions it favorably against rivals like Coca-Cola and Mondelez. Its vertically integrated supply chain and direct-to-consumer capabilities further enhance operational resilience and market responsiveness.

Revenue Profitability And Efficiency

PepsiCo reported CHF 91.85 billion in revenue for FY 2024, with net income of CHF 9.58 billion, reflecting a disciplined cost structure and pricing power. Operating cash flow stood at CHF 12.51 billion, supported by efficient working capital management. Capital expenditures of CHF 5.32 billion indicate sustained investment in production capacity and digital infrastructure, aligning with long-term growth objectives.

Earnings Power And Capital Efficiency

The company's diluted EPS of CHF 6.95 underscores its earnings stability, driven by high-margin snack categories and geographic diversification. PepsiCo's capital efficiency is evident in its ability to generate robust cash flows despite inflationary pressures, with a focus on optimizing returns from its bottling partnerships and supply chain investments.

Balance Sheet And Financial Health

PepsiCo maintains a solid balance sheet with CHF 8.51 billion in cash and equivalents, though total debt of CHF 44.95 billion reflects its leveraged position. The company's investment-grade credit rating and strong free cash flow generation provide ample liquidity to service obligations while funding dividends and share repurchases.

Growth Trends And Dividend Policy

Organic growth is fueled by pricing strategies and premium product launches, particularly in health-focused segments. PepsiCo's dividend policy remains shareholder-friendly, with a CHF 5.18 per share payout in 2024, supported by a consistent track record of dividend increases and a payout ratio aligned with earnings retention for reinvestment.

Valuation And Market Expectations

With a market cap of CHF 183.7 billion and a beta of 0.48, PepsiCo trades as a low-volatility defensive stock. Investors likely price in steady growth, given its resilient demand profile and margin expansion potential in emerging markets.

Strategic Advantages And Outlook

PepsiCo's scale, brand equity, and distribution agility position it to navigate macroeconomic uncertainties. Near-term challenges include commodity cost volatility, but long-term opportunities lie in sustainable packaging and health-centric innovation. The company's outlook remains positive, with strategic acquisitions and partnerships expected to drive incremental growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount