PepsiCo Inc., FCFE calculation

US$ in millions

12 months ended:	Dec 28, 2024	Dec 30, 2023	Dec 31, 2022	Dec 25, 2021	Dec 26, 2020
Net income attributable to PepsiCo	9,578)	9,074)	8,910)	7,618)	7,120)
Net income attributable to noncontrolling interests	48)	81)	68)	61)	55)
Net noncash charges	4,577)	4,624)	2,721)	3,219)	3,741)
Change in assets and liabilities	(1,696)	(337)	(888)	718)	(303)
Net cash provided by operating activities	12,507)	13,442)	10,811)	11,616)	10,613)
Capital spending	(5,318)	(5,518)	(5,207)	(4,625)	(4,240)
Sales of property, plant and equipment	342)	198)	251)	166)	55)
Proceeds from issuances of long-term debt	4,042)	5,482)	3,377)	4,122)	13,809)
Payments of long-term debt	(3,886)	(3,005)	(2,458)	(3,455)	(1,830)
Debt redemptions	—)	—)	(1,716)	(4,844)	(1,100)
Short-term borrowings, original maturity more than three months, proceeds	5,786)	5,428)	1,969)	8)	4,077)
Short-term borrowings, original maturity more than three months, payments	(5,639)	(3,106)	(1,951)	(397)	(3,554)
Short-term borrowings, original maturity three months or less, net	392)	(29)	(31)	434)	(109)
Free cash flow to equity (FCFE)	8,226)	12,892)	5,045)	3,025)	17,721)

Based on: 10-K (reporting date: 2024-12-28), 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26).

Download chart

Item	Description	The company
FCFE	Free cash flow to equity is the cash flow available to PepsiCo Inc. equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made.	PepsiCo Inc. FCFE increased from 2022 to 2023 but then slightly decreased from 2023 to 2024 not reaching 2022 level.

PepsiCo Inc., current P/FCFE calculation, comparison to benchmarks

No. shares of common stock outstanding	1,371,499,838
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)	8,226)
FCFE per share	6.00
Current share price (P)	141.73
Valuation Ratio
P/FCFE	23.63
Benchmarks
P/FCFE, Competitors¹
Coca-Cola Co.	42.82
Mondelēz International Inc.	38.16
Philip Morris International Inc.	27.56
P/FCFE, Sector
Food, Beverage & Tobacco	31.40
P/FCFE, Industry
Consumer Staples	36.32

Based on: 10-K (reporting date: 2024-12-28).

¹ Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.

PepsiCo Inc., historical P/FCFE calculation, comparison to benchmarks

	Dec 28, 2024	Dec 30, 2023	Dec 31, 2022	Dec 25, 2021	Dec 26, 2020
No. shares of common stock outstanding¹	1,371,499,838	1,374,429,271	1,377,251,316	1,383,451,400	1,379,608,641
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)²	8,226)	12,892)	5,045)	3,025)	17,721)
FCFE per share³	6.00	9.38	3.66	2.19	12.84
Share price^1, 4	143.49	167.67	172.78	168.37	134.97
Valuation Ratio
P/FCFE⁵	23.92	17.88	47.17	77.00	10.51
Benchmarks
P/FCFE, Competitors⁶
Coca-Cola Co.	41.22	22.42	29.91	23.29	30.91
Mondelēz International Inc.	32.34	—	14.10	30.57	20.76
Philip Morris International Inc.	24.69	11.93	6.64	20.46	15.06
P/FCFE, Sector
Food, Beverage & Tobacco	29.59	20.54	16.95	29.54	16.45
P/FCFE, Industry
Consumer Staples	32.13	24.26	25.33	24.84	18.28

Based on: 10-K (reporting date: 2024-12-28), 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26).

¹ Data adjusted for splits and stock dividends.

² See details »

³ 2024 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 8,226,000,000 ÷ 1,371,499,838 = 6.00

⁴ Closing price as at the filing date of PepsiCo Inc. Annual Report.

⁵ 2024 Calculation
P/FCFE = Share price ÷ FCFE per share
= 143.49 ÷ 6.00 = 23.92

⁶ Click competitor name to see calculations.

Download chart

Valuation ratio	Description	The company
P/FCFE	Price to free cash flow to equity is cash valuation indicator of stockholders’ equity.	PepsiCo Inc. P/FCFE ratio decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.

PepsiCo Inc. (NASDAQ:PEP)

Price to FCFE (P/FCFE)

Free Cash Flow to Equity (FCFE)

Price to FCFE Ratio, Current

Price to FCFE Ratio, Historical