PepsiCo (UKEX:PEP) Cyclically Adjusted FCF per Share: ₴270.13 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

UKEX:PEP PepsiCo Inc UKEX:PEP
84 GF Score
Price ₴6,372.00
GF Value ₴7,691.75
! 2 Warning Signs
View Full Analysis

What is PepsiCo Cyclically Adjusted FCF per Share?

PepsiCo UKEX:PEP 84 Cyclically Adjusted FCF per Share is ₴270.13 as of Jun. 2026. GuruFocus rates UKEX:PEP with a GF Score™ of 84/100 and a GF Value™ of ₴7,691.75. The stock has 2 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

PepsiCo's adjusted free cash flow per share for the three months ended in Jun. 2026 was ₴49.047. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is ₴270.13 for the trailing ten years ended in Jun. 2026.

During the past 12 months, PepsiCo's average Cyclically Adjusted FCF Growth Rate was 1.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 0.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 2.80% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 4.10% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of PepsiCo was 13.30% per year. The lowest was -3.10% per year. And the median was 7.30% per year.

As of today (2026-07-18), PepsiCo's current stock price is ₴6372.00. PepsiCo's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was ₴270.13. PepsiCo's Cyclically Adjusted Price-to-FCF of today is 23.59.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PepsiCo was 34.65. The lowest was 21.52. And the median was 27.73.


PepsiCo  (UKEX:PEP) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

PepsiCo's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=6372.00/270.13
=23.59

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PepsiCo was 34.65. The lowest was 21.52. And the median was 27.73.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


PepsiCo Cyclically Adjusted FCF per Share Related Terms


PepsiCo Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PepsiCo's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

PepsiCo Cyclically Adjusted FCF per Share Chart

PepsiCo Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 219.85 245.98 252.62

PepsiCo Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 272.18 254.99 252.62 237.17 270.13

UKEX:PEP vs MNST, KDP, KO: Cyclically Adjusted FCF per Share Comparison

For the Beverages - Non-Alcoholic subindustry, PepsiCo's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


PepsiCo Cyclically Adjusted Price-to-FCF vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, PepsiCo's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PepsiCo's Cyclically Adjusted Price-to-FCF falls into.


UKEX:PEP
84GF Score
PepsiCo Inc UKEX:PEP
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PepsiCo Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, PepsiCo's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=49.047/333.9520*333.9520
=49.047

Current CPI (Jun. 2026) = 333.9520.

PepsiCo Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 94.330 241.428 130.481
201612 73.274 241.432 101.354
201703 -15.801 243.801 -21.644
201706 58.300 244.955 79.482
201709 100.523 246.819 136.010
201712 76.269 246.524 103.317
201803 -51.822 249.554 -69.348
201806 56.410 251.989 74.758
201809 94.368 252.439 124.840
201812 93.663 251.233 124.502
201903 -24.849 254.202 -32.645
201906 31.918 256.143 41.614
201909 91.548 256.759 119.071
201912 73.657 256.974 95.721
202003 -39.406 258.115 -50.984
202006 48.266 257.797 62.524
202009 121.166 260.280 155.462
202012 74.647 260.474 95.704
202103 -38.278 264.877 -48.260
202106 71.519 271.696 87.907
202109 106.735 274.310 129.942
202112 84.390 278.802 101.083
202203 -22.323 287.504 -25.929
202206 34.625 296.311 39.023
202209 108.337 296.808 121.895
202212 59.896 296.797 67.394
202303 -31.366 301.836 -34.703
202306 47.677 305.109 52.184
202309 147.974 307.789 160.552
202312 91.525 306.746 99.643
202403 -53.505 312.332 -57.209
202406 41.056 314.175 43.640
202409 121.606 315.301 128.799
202412 123.916 315.605 131.120
202503 -51.100 319.799 -53.361
202506 34.607 322.561 35.829
202509 113.163 324.800 116.352
202512 152.821 324.054 157.489
202603 -13.212 330.213 -13.362
202606 49.047 333.952 49.047

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of ₴270.13 mean?
PepsiCo (UKEX:PEP) has a Cyclically Adjusted FCF per Share of ₴270.13 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on PepsiCo and its competitors.
Is PepsiCo's Cyclically Adjusted FCF per Share too high?
PepsiCo's current Cyclically Adjusted FCF per Share is ₴270.13. Overall, PepsiCo has a GF Score™ of 84/100, reflecting its overall financial health beyond just this single metric.
How does PepsiCo's Cyclically Adjusted FCF per Share compare to MNST and KDP?
PepsiCo's Cyclically Adjusted FCF per Share of ₴270.13 can be compared against companies in the Beverages - Non-Alcoholic industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Beverages - Non-Alcoholic company?
A good Cyclically Adjusted FCF per Share depends on the Beverages - Non-Alcoholic industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on PepsiCo and its competitors. PepsiCo's current Cyclically Adjusted FCF per Share is ₴270.13. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PepsiCo stock overvalued right now?
PepsiCo (UKEX:PEP) has a current Cyclically Adjusted FCF per Share of ₴270.13. The stock's GF Value™ is ₴7,691.75, compared to a current price of ₴6,372.00 — trading 17.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ₴270.13. PepsiCo's overall GF Score™ is 84/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For PepsiCo (UKEX:PEP), the current Cyclically Adjusted FCF per Share is ₴270.13 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is PepsiCo (UKEX:PEP) Overvalued in 2026?

Based on GuruFocus' analysis, PepsiCo stock appears to be undervalued. The current stock price of ₴6,372.00 is trading 17.2% below its estimated GF Value™ of ₴7,691.75.

Key valuation signals for UKEX:PEP:

  • Cyclically Adjusted FCF per Share: ₴270.13
  • GF Value™: ₴7,691.75 vs. price of ₴6,372.00 (17.2% below fair value)
  • GF Score™: 84/100 with 2 warning signs

No single metric tells the full story. See the UKEX:PEP stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


PepsiCo Business Description

Address 700 Anderson Hill Road, Purchase, NY, USA, 10577
PepsiCo is a global leader in snacks and beverages, owning well-known household brands including Pepsi, Mountain Dew, Gatorade, Lay's, Cheetos, and Doritos, among others. The company dominates the global savory snacks market and also ranks as the second-largest beverage provider in the world (behind Coca-Cola) with diversified exposure to carbonated soft drinks, or CSD, as well as water, sports, and energy drink offerings. Convenience foods account for approximately 58% of its total revenue, with beverages making up the rest. Pepsi owns the bulk of its manufacturing and distribution capacity in the US, but uses bottlers overseas for beverages. International markets made up 41% of total sales and 46% of operating profits before corporate expenses in 2025.
84GF Score

Get the complete analysis for UKEX:PEP

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₴6,372.00
Price
₴7,691.75
GF Value