|
PepsiCo, Inc. (PEP) DCF Valuation
US | Consumer Defensive | Beverages - Non-Alcoholic | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
PepsiCo, Inc. (PEP) Bundle
Streamline your analysis and improve precision with our [Symbol] DCF Calculator! Equipped with real-time PepsiCo, Inc. (PEP) data and customizable assumptions, this tool empowers you to forecast, analyze, and value PepsiCo, Inc. (PEP) like a seasoned investor.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 70,372.0 | 79,468.0 | 86,403.0 | 91,471.0 | 91,854.0 | 98,269.2 | 105,132.5 | 112,475.1 | 120,330.6 | 128,734.6 |
| Revenue Growth, % | 0 | 12.93 | 8.73 | 5.87 | 0.41871 | 6.98 | 6.98 | 6.98 | 6.98 | 6.98 |
| EBITDA | 12,880.0 | 14,274.0 | 14,248.0 | 15,215.0 | 12,887.0 | 16,394.9 | 17,540.0 | 18,765.0 | 20,075.6 | 21,477.7 |
| EBITDA, % | 18.3 | 17.96 | 16.49 | 16.63 | 14.03 | 16.68 | 16.68 | 16.68 | 16.68 | 16.68 |
| Depreciation | 2,548.0 | 2,710.0 | 2,763.0 | 2,948.0 | .0 | 2,643.8 | 2,828.4 | 3,025.9 | 3,237.3 | 3,463.4 |
| Depreciation, % | 3.62 | 3.41 | 3.2 | 3.22 | 0 | 2.69 | 2.69 | 2.69 | 2.69 | 2.69 |
| EBIT | 10,332.0 | 11,564.0 | 11,485.0 | 12,267.0 | 12,887.0 | 13,751.2 | 14,711.6 | 15,739.0 | 16,838.3 | 18,014.3 |
| EBIT, % | 14.68 | 14.55 | 13.29 | 13.41 | 14.03 | 13.99 | 13.99 | 13.99 | 13.99 | 13.99 |
| Total Cash | 9,551.0 | 5,988.0 | 5,348.0 | 10,003.0 | 9,266.0 | 9,496.8 | 10,160.1 | 10,869.7 | 11,628.8 | 12,441.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 8,404.0 | 8,680.0 | 10,163.0 | 10,815.0 | 10,333.0 | 11,340.3 | 12,132.3 | 12,979.6 | 13,886.1 | 14,856.0 |
| Account Receivables, % | 11.94 | 10.92 | 11.76 | 11.82 | 11.25 | 11.54 | 11.54 | 11.54 | 11.54 | 11.54 |
| Inventories | 4,172.0 | 4,347.0 | 5,222.0 | 5,334.0 | .0 | 4,574.2 | 4,893.7 | 5,235.4 | 5,601.1 | 5,992.3 |
| Inventories, % | 5.93 | 5.47 | 6.04 | 5.83 | 0 | 4.65 | 4.65 | 4.65 | 4.65 | 4.65 |
| Accounts Payable | 8,853.0 | 9,834.0 | 10,732.0 | 11,635.0 | 10,997.0 | 12,198.8 | 13,050.7 | 13,962.2 | 14,937.4 | 15,980.6 |
| Accounts Payable, % | 12.58 | 12.37 | 12.42 | 12.72 | 11.97 | 12.41 | 12.41 | 12.41 | 12.41 | 12.41 |
| Capital Expenditure | -4,240.0 | -4,625.0 | -5,207.0 | -5,518.0 | -5,318.0 | -5,835.9 | -6,243.5 | -6,679.6 | -7,146.1 | -7,645.2 |
| Capital Expenditure, % | -6.03 | -5.82 | -6.03 | -6.03 | -5.79 | -5.94 | -5.94 | -5.94 | -5.94 | -5.94 |
| Tax Rate, % | 19.82 | 19.82 | 19.82 | 19.82 | 19.82 | 19.82 | 19.82 | 19.82 | 19.82 | 19.82 |
| EBITAT | 8,111.6 | 8,970.0 | 9,559.2 | 9,749.6 | 10,332.5 | 10,972.5 | 11,738.8 | 12,558.7 | 13,435.8 | 14,374.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2,696.6 | 7,585.0 | 5,655.2 | 7,318.6 | 10,192.5 | 3,400.6 | 8,064.2 | 8,627.4 | 9,229.9 | 9,874.6 |
| WACC, % | 6.01 | 6 | 6.04 | 6.01 | 6.02 | 6.02 | 6.02 | 6.02 | 6.02 | 6.02 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 32,302.3 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 10,171 | |||||||||
| Terminal Value | 337,168 | |||||||||
| Present Terminal Value | 251,755 | |||||||||
| Enterprise Value | 284,058 | |||||||||
| Net Debt | 36,443 | |||||||||
| Equity Value | 247,615 | |||||||||
| Diluted Shares Outstanding, MM | 1,378 | |||||||||
| Equity Value Per Share | 179.69 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real PEP financials.
- Real-World Data: Historical data and forward-looking estimates (as illustrated in the highlighted cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effects of your inputs on PepsiCo’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as sales growth, operating margin, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Results: Incorporates PepsiCo’s actual financial data for accurate valuation insights.
- Effortless Scenario Testing: Evaluate various assumptions and analyze results with ease.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download the Template: Get instant access to the Excel-based PEP DCF Calculator.
- Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically updates PepsiCo’s intrinsic value.
- Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
- Analyze and Decide: Use the results to guide your investment or financial analysis.
Why Choose This Calculator?
- Designed for Experts: A sophisticated tool favored by analysts, CFOs, and industry consultants.
- Accurate Data: PepsiCo’s historical and projected financials are preloaded for precise analysis.
- Flexible Scenario Testing: Easily simulate various forecasts and assumptions.
- Clear Results: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance makes the process straightforward.
Who Should Use This Product?
- Investors: Accurately estimate PepsiCo’s fair value before making investment decisions.
- CFOs: Leverage a professional-grade DCF model for financial reporting and analysis.
- Consultants: Quickly adapt the template for valuation reports for clients.
- Entrepreneurs: Gain insights into financial modeling used by leading consumer goods companies.
- Educators: Use it as a teaching tool to demonstrate valuation methodologies.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations.
- Real-World Data: PepsiCo, Inc.'s (PEP) historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test scenarios.
- Financial Statements: Full annual and quarterly breakdowns for deeper insights.
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage.
- Dashboard with Visual Outputs: Charts and tables for clear, actionable results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.