PepsiCo, Inc. (PEP) Two-Stage Dividend Discount Model - Discounting Cash Flows
PepsiCo, Inc.
PEP (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Two-Stage Dividend Discount Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, calculated using [Sum of Discounted Dividends], followed by a period of stable growth, calculated using [Discounted Terminal Value].

Read more: GitHub Documentation

Interactive Assumptions

Results

Sum of discounted dividends 25.5 USD
Discounted terminal value 340 USD
Terminal value 460.5 USD
Dividend in stable phase 9.29 USD
EPS in stable phase 10.06 USD
Average historical Dividend Growth Rate 7.33%
Average historical Payout Ratio 73.01%
Average historical Return on Equity 55.49%

Historical and Projected Dividends

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Earnings Per Share 6.98 6.82 7.27 7.81 8.38 8.99 9.65
Dividend per Share 5.33 5.49 5.31 5.7 6.12 6.57 7.05
Dividend Growth Rate 7.68% 3% -0.352% 7.33% 7.33% 7.33% 7.33%
Discounted Dividend 5.33 5.49 5.0 5.05 5.1 5.15 5.2

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income 8,012 9,370 9,578 9,074 8,910 7,618 7,120 7,314 12,515 4,857 6,329 5,452
Equity 14,981 18,389 18,041 18,503 17,149 16,043 13,454 14,786 14,518 10,889 11,095 11,923
Return on Equity 55.48% 51.94% 51.76% 52.91% 55.54% 56.62% 48.15% 50.38% 114.9% 43.78% 53.08% 31.27%
Common Dividends 5,677 7,532 7,318 6,811 6,238 5,874 5,568 5,302 5,080 4,501 4,227 3,996
Payout Ratio 73.01% 80.54% 76.36% 75.11% 69.97% 77.13% 78.21% 72.47% 40.61% 92.69% 66.82% 73.21%
Shares Outstanding 1,398 1,372 1,373 1,376 1,380 1,382 1,385 1,399 1,415 1,420 1,428 1,448
Reference Market Price 138.9 132.0 152.1 169.8 180.7 173.7 148.3 136.7 110.5 119.9 104.6 99.92
EPS 5.74 6.82 6.98 6.59 6.46 5.51 5.14 5.23 8.84 3.42 4.43 3.77
Dividend per Share 4.08 5.49 5.33 4.95 4.52 4.25 4.02 3.79 3.59 3.17 2.96 2.76
Dividend Growth Rate 7.33% 3% 7.68% 9.51% 6.35% 5.72% 6.07% 5.57% 13.25% 7.09% 7.25% 9.09%
Dividend Yield 2.95% 4.16% 3.5% 2.92% 2.5% 2.45% 2.71% 2.77% 3.25% 2.64% 2.83% 2.76%
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