
PepsiCo Inc
NASDAQ:PEP

Intrinsic Value
The intrinsic value of one
PEP
stock under the Base Case scenario is
159.38
USD.
Compared to the current market price of 131.04 USD,
PepsiCo Inc
is
Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
PepsiCo Inc
Fundamental Analysis

Growing consumer preference for healthier drinks and snacks poses a direct threat to PepsiCo’s traditional carbonated beverage and salty snack lines, potentially eroding market share in key product categories.
PepsiCo’s unique dual focus on beverages and snacks, supported by brands like Gatorade, Frito-Lay, and Quaker, provides synergistic bundling opportunities and mitigates reliance on any single category for revenue.

Revenue & Expenses Breakdown
PepsiCo Inc
Balance Sheet Decomposition
PepsiCo Inc
Current Assets | 26.3B |
Cash & Short-Term Investments | 8.6B |
Receivables | 10.8B |
Other Current Assets | 6.9B |
Non-Current Assets | 75.4B |
Long-Term Investments | 2B |
PP&E | 28.2B |
Intangibles | 33.7B |
Other Non-Current Assets | 11.5B |
Free Cash Flow Analysis
PepsiCo Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
PepsiCo Inc
Revenue
|
91.5B
USD
|
Cost of Revenue
|
-41.1B
USD
|
Gross Profit
|
50.5B
USD
|
Operating Expenses
|
-35.9B
USD
|
Operating Income
|
14.6B
USD
|
Other Expenses
|
-5.2B
USD
|
Net Income
|
9.4B
USD
|
PEP Profitability Score
Profitability Due Diligence
PepsiCo Inc's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

Score
PepsiCo Inc's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
PEP Solvency Score
Solvency Due Diligence
PepsiCo Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Score
PepsiCo Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PEP Price Targets Summary
PepsiCo Inc
According to Wall Street analysts, the average 1-year price target for
PEP
is 151.9 USD
with a low forecast of 111.1 USD and a high forecast of 177.45 USD.
Dividends
Current shareholder yield for PEP is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
PEP
stock under the Base Case scenario is
159.38
USD.
Compared to the current market price of 131.04 USD,
PepsiCo Inc
is
Undervalued by 18%.