Paying users zone. Data is hidden behind: .
Get 1-month access^{} to PepsiCo Inc. for $19.99, or
get full access^{} to the entire website for at least 3 months from $49.99.
We accept:
This is a one-time payment. There is no automatic renewal.
PepsiCo Inc. pages available today for free:
Dividend Discount Model (DDM)
In discounted cash flow (DCF) valuation techniques the value of the stock is estimated based upon present value of some measure of cash flow. Dividends are the cleanest and most straightforward measure of cash flow because these are clearly cash flows that go directly to the investor.
Intrinsic Stock Value (Valuation Summary)
PepsiCo Inc., dividends per share (DPS) forecast
US$
Year | Value | DPS_{t} or Terminal value (TV_{t}) | Calculation | Present value at |
---|---|---|---|---|
0 | DPS_{0}^{1} | |||
1 | DPS_{1} | = × (1 + ) | ||
2 | DPS_{2} | = × (1 + ) | ||
3 | DPS_{3} | = × (1 + ) | ||
4 | DPS_{4} | = × (1 + ) | ||
5 | DPS_{5} | = × (1 + ) | ||
5 | Terminal value (TV_{5}) | = × (1 + ) ÷ ( – ) | ||
Intrinsic value of PepsiCo Inc.’s common stock (per share) | ||||
Current share price |
Based on: 10-K (filing date: 2020-02-13).
^{1} DPS_{0} = Sum of the last year dividends per share of PepsiCo Inc.’s common stock. See details »
Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.
Required Rate of Return (r)
Assumptions | ||
Rate of return on LT Treasury Composite^{1} | R_{F} | |
Expected rate of return on market portfolio^{2} | E(R_{M}) | |
Systematic risk of PepsiCo Inc.’s common stock | β_{PEP} | |
Required rate of return on PepsiCo Inc.’s common stock^{3} | r_{PEP} |
^{1} Unweighted average of bid yields on all outstanding fixed-coupon U.S. Treasury bonds neither due or callable in less than 10 years (risk-free rate of return proxy).
^{2} See details »
^{3} r_{PEP} = R_{F} + β_{PEP} [E(R_{M}) – R_{F}]
= + [ – ]
=
Dividend Growth Rate (g)
Dividend growth rate (g) implied by PRAT model
PepsiCo Inc., PRAT model
Based on: 10-K (filing date: 2020-02-13), 10-K (filing date: 2019-02-15), 10-K (filing date: 2018-02-13), 10-K (filing date: 2017-02-15), 10-K (filing date: 2016-02-11).
2019 Calculations
^{1} Retention rate = (Net income attributable to PepsiCo – Cash dividends declared, common – Cash dividends declared, preferred) ÷ (Net income attributable to PepsiCo – Cash dividends declared, preferred)
= ( – – ) ÷ ( – ) =
^{2} Profit margin = 100 × (Net income attributable to PepsiCo – Cash dividends declared, preferred) ÷ Net revenue
= 100 × ( – ) ÷ =
^{3} Asset turnover = Net revenue ÷ Total assets
= ÷ =
^{4} Financial leverage = Total assets ÷ Total PepsiCo shareholders’ equity
= ÷ =
^{5} g = Retention rate × Profit margin × Asset turnover × Financial leverage
= × × × =
Dividend growth rate (g) implied by Gordon growth model
g = 100 × (P_{0} × r – D_{0}) ÷ (P_{0} + D_{0})
= 100 × ( × – ) ÷ ( + ) =
where:
P_{0} = current price of share of PepsiCo Inc.’s common stock
D_{0} = the last year dividends per share of PepsiCo Inc.’s common stock
r = required rate of return on PepsiCo Inc.’s common stock
Dividend growth rate (g) forecast
PepsiCo Inc., H-model
Year | Value | g_{t} |
---|---|---|
1 | g_{1} | |
2 | g_{2} | |
3 | g_{3} | |
4 | g_{4} | |
5 and thereafter | g_{5} |
where:
g_{1} is implied by PRAT model
g_{5} is implied by Gordon growth model
g_{2}, g_{3} and g_{4} are calculated using linear interpoltion between g_{1} and g_{5}
Calculations
g_{2} = g_{1} + (g_{5} – g_{1}) × (2 – 1) ÷ (5 – 1)
= + ( – ) × (2 – 1) ÷ (5 – 1) =
g_{3} = g_{1} + (g_{5} – g_{1}) × (3 – 1) ÷ (5 – 1)
= + ( – ) × (3 – 1) ÷ (5 – 1) =
g_{4} = g_{1} + (g_{5} – g_{1}) × (4 – 1) ÷ (5 – 1)
= + ( – ) × (4 – 1) ÷ (5 – 1) =