PepsiCo Inc. is positioned to capitalize on secular trends in Consumer Staples. Our analysis suggests the market is underappreciating the margin expansion story.
[Source: Generated via Semantic Analysis of PEP 10-K filings]
| Fiscal Year | 2023A | 2024A | 2025E |
|---|---|---|---|
| Revenue | 1136.16 | 1178.41 | 1222.22 |
| EBITDA | 62.03 | 68.47 | 85.49 |
| Net Income | 3.51 | 6.41 | 16.37 |
| EPS | 3.51 | 6.41 | 16.37 |
Our valuation is derived from a 10-year DCF model using a WACC of 9.2% and a terminal growth rate of 2.5%. We also consider EV/EBITDA multiples relative to the Consumer Staples peer group.