Loading...

International Expansion And Health Trends Will Reshape Global Markets

Published
13 Oct 24
Updated
08 Sep 25
AnalystConsensusTarget's Fair Value
US$154.24
9.3% undervalued intrinsic discount
10 Sep
US$139.93
Loading
1Y
-17.5%
7D
-0.6%

Author's Valuation

US$154.24

9.3% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update08 Sep 25
Fair value Increased 0.24%

PepsiCo’s consensus price target saw a modest upward revision to $154.24, driven by analyst optimism around its expanded partnership and equity alignment with Celsius, the expected revenue and margin growth from acquiring Rockstar, and the enhanced energy drinks portfolio, execution, and distribution strategy.


Analyst Commentary


  • Bullish analysts cite the expanded partnership between PepsiCo and Celsius Holdings—including Celsius' acquisition of the Rockstar brand, Alani Nu's transition into the PepsiCo distribution system, and Celsius being named the U.S. strategic energy captain—as significant drivers of future revenue and EBITDA growth.
  • Analysts expect the updated PepsiCo-Celsius agreements to accelerate growth for Alani Nu and provide Celsius with improved control and execution over its energy drink portfolio through expanded distribution, especially in c-store and foodservice channels.
  • The additional equity investment by PepsiCo and increased ownership stake in Celsius are viewed as a key positive, underpinning strong alignment between the two companies and enhancing Celsius' strategic importance to PepsiCo's portfolio approach in the energy category.
  • The acquisition of Rockstar is projected to add substantial incremental revenue ($250M annually) and provide new long-term margin expansion opportunities as Celsius integrates and optimizes its combined energy drinks business.
  • The partnership is seen as a reaffirmation of PepsiCo’s innovative, portfolio-based strategy for competing within the energy drinks sector, while recent execution improvements, productivity gains, and U.S. distribution expansion support higher visibility into PepsiCo’s own earnings trajectory.

What's in the News


  • Elliott Investment Management has built a ~$4B stake in PepsiCo, becoming one of its largest active investors and plans to push for changes to revive the share price (WSJ).
  • PepsiCo is increasing its stake in Celsius Holdings to 11% via a $585M deal, acquiring convertible preferred stock (Bloomberg).
  • The Celsius transaction will see Celsius acquire PepsiCo’s Rockstar Energy brand rights for the U.S. and Canada (Bloomberg).
  • PepsiCo plans to raise U.S. carbonated soft drink prices to offset tariffs on concentrate and aluminum, along with other cost pressures (Beverage Digest).
  • Elliott’s $4B investment represents one of the activist fund’s largest equity stakes ever (WSJ).

Valuation Changes


Summary of Valuation Changes for PepsiCo

  • The Consensus Analyst Price Target remained effectively unchanged, moving only marginally from $153.86 to $154.24.
  • The Future P/E for PepsiCo remained effectively unchanged, moving only marginally from 21.59x to 21.65x.
  • The Consensus Revenue Growth forecasts for PepsiCo remained effectively unchanged, at 3.4% per annum.

Key Takeaways

  • International expansion and a focus on health-oriented products are broadening PepsiCo's market reach, driving revenue growth, and supporting premium pricing.
  • Technology investments and supply chain optimization are delivering productivity gains, cost efficiencies, and long-term margin improvement.
  • Slow adoption of healthier products, cost-cutting risks, reliance on legacy categories, input cost pressures, and sustainability demands threaten growth, margins, and long-term profitability.

Catalysts

About PepsiCo
    Engages in the manufacture, marketing, distribution, and sale of various beverages and convenient foods worldwide.
What are the underlying business or industry changes driving this perspective?
  • Sustained investment and strategic focus on international expansion, particularly in emerging markets (e.g., India, LatAm, Middle East), is broadening PepsiCo's addressable market and driving faster, margin-accretive revenue growth, positioning the company to benefit from population growth and rising disposable incomes. (Expected impact: Top-line revenue and geographic diversification.)
  • Operational efficiencies from technology investments-including AI, ERP systems, and the integration of North American businesses-are enabling ongoing multiyear productivity gains, lowering fixed and variable costs, and supporting net margin improvement. (Expected impact: Operating margins and long-term earnings.)
  • A pronounced shift towards "permissible" (healthier, functional, or lower-sugar) products and more natural ingredient portfolios (e.g., no sugar colas, elimination of artificials in snacks and drinks, innovation in protein and fiber) is capturing evolving consumer demand and capitalizing on the accelerated trend toward health and wellness. (Expected impact: Revenue mix, premium pricing, and margin expansion.)
  • Expansion in the away-from-home and omnichannel (including e-commerce and foodservice) segments is yielding higher-margin opportunities and growing consumer occasions, supporting PepsiCo's efforts to drive incremental sales and diversify from traditional retail. (Expected impact: Earnings and margin growth.)
  • Enhanced supply chain optimization and global capability centers are creating end-to-end organizational efficiency and scalability, facilitating reinvestment into innovation, digital transformation, and international growth initiatives, which underpin both future revenue growth and robust net margin improvement. (Expected impact: Earnings leverage and sustainable competitive advantage.)

PepsiCo Earnings and Revenue Growth

PepsiCo Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming PepsiCo's revenue will grow by 3.4% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 8.2% today to 11.6% in 3 years time.
  • Analysts expect earnings to reach $11.8 billion (and earnings per share of $8.71) by about September 2028, up from $7.6 billion today. The analysts are largely in agreement about this estimate.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 21.6x on those 2028 earnings, down from 25.9x today. This future PE is lower than the current PE for the GB Beverage industry at 24.4x.
  • Analysts expect the number of shares outstanding to decline by 0.21% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 6.78%, as per the Simply Wall St company report.

PepsiCo Future Earnings Per Share Growth

PepsiCo Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Despite growth in the permissible (healthier) snack portfolio, it remains a small fraction of overall North America convenience foods revenue, and adoption appears slow relative to the pace of rising consumer health consciousness and regulatory scrutiny on processed foods and sugar, potentially limiting future revenue growth as consumer preferences shift more aggressively.
  • The company is focusing heavily on productivity initiatives, plant closures, and cost-cutting in response to moderating volume growth, which introduces execution risk-rightsizing assets too aggressively could limit capacity for future growth or undermine top-line recovery, potentially impacting long-term earnings and margin expansion.
  • Significant operating leverage is being sought through North America business integration and automation, but continued dependence on legacy core categories-carbonated soft drinks and salty snacks-may restrict the company's ability to pivot rapidly to faster-growing, higher-margin categories, risking stagnant or declining revenue and margin compression as category growth moderates.
  • Higher agricultural input costs (corn, potatoes, sugar) and supply chain disruptions are ongoing risks, especially given the company's global scale; while recent productivity measures can offset some cost pressures, long-term gross margins remain exposed to commodity inflation and climate-linked disruptions.
  • Increasing importance of sustainability, new regulations on packaging, and environmental requirements may necessitate significant capital expenditures, raising cost of goods sold and eroding profitability if PepsiCo is unable to pass these costs to consumers or if competitors adapt more quickly, thereby affecting net margins and longer-term earnings.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $154.238 for PepsiCo based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $175.0, and the most bearish reporting a price target of just $115.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $101.5 billion, earnings will come to $11.8 billion, and it would be trading on a PE ratio of 21.6x, assuming you use a discount rate of 6.8%.
  • Given the current share price of $143.1, the analyst price target of $154.24 is 7.2% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

US$116.35
FV
20.3% overvalued intrinsic discount
0%
Revenue growth p.a.
3users have liked this narrative
1users have commented on this narrative
3users have followed this narrative
New narrative
US$160.43
FV
12.8% undervalued intrinsic discount
2.00%
Revenue growth p.a.
2users have liked this narrative
1users have commented on this narrative
36users have followed this narrative
10 months ago author updated this narrative