PepsiCo, Inc. (PEP) Analyst Estimates Annual - Discounting Cash Flows
PEP
PepsiCo, Inc.
PEP (NASDAQ)
Period Ending: 2029
12-31
2028
12-31
2027
12-31
2026
12-31
2025
12-31
2024
12-31
2023
12-31
2022
12-30
2021
12-30
2020
12-30
2019
12-30
2018
12-30
2017
12-30
2016
12-30
2015
12-30
2014
12-30
2013
12-30
2012
12-30
2011
12-30
2010
12-30
2009
12-30
2008
12-30
2007
12-30
2006
12-30
2003
12-30
2002
12-30
2001
12-30
2000
12-30
1999
12-30
1998
12-30
1997
12-30
Number of Analysts 2 5 18 17 17 12 11 7 7 6 4 11 11 10 11 20 14 18 17 20 12 18 10 13 8 7 13 20 7 11 8
Estimated Revenue
Low 105,730 102,866 99,774 95,795 93,203 91,697 90,311 83,548 76,760 68,221 65,385 63,345 62,115 61,512 61,862 50,173 49,739 50,723 52,686 45,818 33,637 34,686 30,439 27,503 16,847 20,069 18,282 19,844 15,756 16,253 16,499
Average 107,771 103,158 99,825 96,923 93,463 92,077 92,054 85,309 78,377 69,659 66,763 64,680 63,424 62,808 63,166 62,716 62,174 63,404 65,858 57,273 42,046 43,357 38,048 34,379 21,059 25,087 22,853 24,806 19,695 20,316 20,624
High 109,961 103,450 99,876 98,751 93,732 92,398 93,925 86,749 79,700 70,834 67,890 65,771 64,495 63,868 64,232 75,259 74,609 76,084 79,029 68,727 50,455 52,028 45,658 41,254 25,270 30,104 27,424 29,767 23,634 24,379 24,749
Estimated EBITDA
Low 18,512 18,011 17,470 16,773 16,319 16,055 15,813 13,573 11,160 9,584 9,961 10,237 8,124 10,770 8,238 9,153 9,234 9,174 9,838 9,066 7,820 6,867 6,956 6,557 5,194 4,433 3,964 3,672 3,623 2,813 3,152
Average 18,870 18,062 17,479 16,970 16,365 16,122 16,118 16,966 13,950 11,980 12,451 12,797 10,155 10,997 10,297 11,442 11,542 11,468 12,298 11,333 9,775 8,584 8,695 8,197 6,492 5,542 4,955 4,591 4,529 3,516 3,940
High 19,253 18,113 17,487 17,290 16,412 16,178 16,445 20,360 16,740 14,376 14,941 15,356 12,186 11,183 12,356 13,730 13,851 13,761 14,757 13,599 11,729 10,301 10,434 9,836 7,790 6,650 5,946 5,509 5,435 4,219 4,728
Estimated EBIT
Low 14,790 14,389 13,957 13,400 13,037 12,827 12,633 10,483 8,364 7,610 7,981 7,869 8,120 8,604 6,379 7,157 7,211 7,051 7,638 6,603 6,238 5,560 5,504 5,025 4,007 3,783 2,836 2,508 2,230 2,309 2,935
Average 15,075 14,430 13,964 13,558 13,074 12,880 12,877 13,104 10,455 9,513 9,976 9,836 10,150 8,786 7,974 8,947 9,014 8,814 9,547 8,254 7,797 6,950 6,881 6,282 5,008 4,728 3,545 3,135 2,787 2,886 3,669
High 15,382 14,471 13,971 13,813 13,111 12,925 13,138 15,724 12,546 11,415 11,971 11,803 12,180 8,934 9,569 10,736 10,817 10,577 11,457 9,905 9,356 8,340 8,257 7,538 6,010 5,674 4,254 3,763 3,345 3,464 4,403
Estimated Net Income
Low 0 12,515 10,840 11,555 11,168 11,184 9,308 7,352 5,674 5,361 5,669 9,866 3,417 6,438 4,179 4,865 5,010 4,780 5,110 5,006 4,609 4,124 4,343 4,417 2,984 2,399 2,064 1,977 1,583 1,614 1,664
Average 0 12,842 11,275 11,727 11,323 11,352 9,519 9,191 7,093 6,702 7,087 12,332 4,624 6,616 5,224 6,081 6,263 5,975 6,387 6,258 5,762 5,155 5,428 5,521 3,730 2,999 2,581 2,471 1,979 2,018 2,080
High 0 13,170 13,602 11,900 11,477 11,521 9,795 11,029 8,511 8,042 8,504 14,799 5,830 6,761 6,269 7,297 7,516 7,169 7,664 7,510 6,914 6,185 6,514 6,625 4,476 3,598 3,097 2,966 2,375 2,422 2,496
Estimated SGA Expenses
Low 40,716 39,613 38,422 36,890 35,892 35,312 34,778 26,433 23,644 21,640 20,770 19,667 18,799 23,688 19,055 19,579 18,906 19,316 19,911 18,068 11,683 12,751 10,945 9,996 7,817 6,810 8,360 7,111 7,039 7,894 8,053
Average 41,502 39,726 38,442 37,325 35,992 35,459 35,450 33,041 29,555 27,049 25,962 24,584 23,499 24,187 23,818 24,473 23,633 24,145 24,888 22,585 14,604 15,939 13,681 12,495 9,771 8,513 10,450 8,889 8,799 9,867 10,066
High 42,346 39,838 38,462 38,028 36,096 35,582 36,170 39,649 35,466 32,459 31,155 29,501 28,199 24,595 28,582 29,368 28,359 28,974 29,866 27,102 17,525 19,127 16,417 14,994 11,725 10,216 12,540 10,666 10,559 11,841 12,079
Estimated EPS
Low 0 9.08 7.87 8.39 8.1 8.12 6.75 6.59 6.08 5.37 5.37 5.51 5.08 4.67 4.46 3.26 3.04 3.08 3.47 3.24 2.78 2.95 2.49 2.29 1.78 1.56 1.27 1.09 0.92 0.96 1
Average 0 9.31 9.04 8.56 8.11 8.15 6.93 6.78 6.24 5.51 5.52 5.66 5.22 4.8 4.58 4.07 3.79 3.84 4.33 4.05 3.49 3.69 3.12 2.86 2.22 1.94 1.58 1.37 1.15 1.2 1.25
High 0 9.56 9.87 8.64 8.33 8.36 7.11 6.93 6.38 5.64 5.64 5.78 5.34 4.91 4.68 4.88 4.54 4.6 5.19 4.86 4.2 4.43 3.75 3.43 2.66 2.32 1.89 1.65 1.38 1.44 1.5
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program