A Discounted Cash Flow model estimates what a business could be worth by projecting its future cash flows and then discounting those amounts back to today using a required rate of return.
For PepsiCo, the model used is a 2 Stage Free Cash Flow to Equity approach that starts with last twelve months free cash flow of about $6.9b. Analysts provide explicit forecasts for the next few years, and Simply Wall St extends these out further so that projected free cash flow in 2030 is $14.9b. The ten year path between these points is based on a mix of analyst estimates and extrapolated growth rates.
When all those projected cash flows are discounted back to today in $, the model arrives at an estimated intrinsic value of $269.32 per share. Compared with the recent share price of $157.06, this DCF output suggests PepsiCo trades at a 41.7% discount, which points to the stock being meaningfully undervalued on this specific set of assumptions.
Result: UNDERVALUED
Our Discounted Cash Flow (DCF) analysis suggests PepsiCo is undervalued by 41.7%. Track this in your watchlist or portfolio, or discover 58 more high quality undervalued stocks.
For profitable companies like PepsiCo, the P/E ratio is a useful shorthand for how much investors are paying for each dollar of earnings. It links directly to what the business is currently earning, which makes it intuitive when you want to sanity check the share price.
What counts as a “normal” P/E depends on how quickly earnings are expected to grow and how risky those earnings are. Higher expected growth or lower perceived risk usually justifies a higher multiple, while slower growth or higher risk tends to mean a lower one.
PepsiCo currently trades on a P/E of 26.05x. That sits above the Beverage industry average of 17.08x and also above the peer group average of 24.41x, so the stock is priced at a premium to both its sector and close comparables.
Simply Wall St’s Fair Ratio for PepsiCo is 27.21x. This is a proprietary estimate of what a reasonable P/E might be, given factors such as earnings growth, industry, profit margins, market cap and company specific risks. Because it blends these elements, the Fair Ratio can be more tailored than a simple comparison with peers or broad industry averages.
With the current P/E of 26.05x sitting below the Fair Ratio of 27.21x, PepsiCo screens as modestly undervalued on this metric.
Result: UNDERVALUED
P/E ratios tell one story, but what if the real opportunity lies elsewhere? Start investing in legacies, not executives. Discover our 18 top founder-led companies.
Earlier it was mentioned that there is an even better way to understand valuation, so Narratives on Simply Wall St take what you have seen in the DCF and P/E work and add a clear story that links PepsiCo’s business drivers to a financial forecast and then to a Fair Value you can compare with the current share price.
In practice, a Narrative is your view of the company written down with numbers attached, where you set assumptions for future revenue, earnings and margins, and the platform converts that story into a Fair Value that updates as new news or earnings are added.
On the Simply Wall St Community page, Narratives are meant to be quick and accessible. You can see, for example, one PepsiCo Narrative that assumes broadly flat revenue and an estimated Fair Value of about US$116 per share, alongside another that assumes 2% annual revenue growth with a higher margin profile and an estimated Fair Value of about US$160 per share. You can then judge for yourself which story feels closer to how you see the business today.
For PepsiCo, we will make it really easy for you with previews of two leading PepsiCo Narratives:
Fair value: US$160.43
Implied discount vs last close: about 2.1% below this narrative fair value
Revenue growth assumption: 2%
Fair value: US$116.35
Implied premium vs last close: about 35.0% above this narrative fair value
Revenue growth assumption: 0%
If you want to go beyond these previews and see how other investors are connecting PepsiCo’s business drivers to their own fair value estimates, you can review the full range of Narratives and compare them with your expectations for the stock. See what the community is saying about PepsiCo
Do you think there's more to the story for PepsiCo? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com