The weighted average cost of capital for PepsiCo, Inc. at 2026-06-30, calculated using the Baratelli Institute methodology and sourced to the most recent public filings. The number below is a practitioner reference — free to use, free to cite, refreshed quarterly.
| Component | Value | Source / Assumption |
|---|---|---|
| Risk-free rate (Rf) | 4.25% | 10-year US Treasury yield at snapshot date |
| Equity risk premium (ERP) | 5.55% | Damodaran implied ERP, June 2026 update |
| Beta (β) | 0.60 | 5-year weekly regression vs S&P 500, Blume-adjusted |
| Cost of equity (Ke) | 7.6% | CAPM: Rf + β × ERP = 4.25% + 0.60 × 5.55% |
| Pre-tax cost of debt (Kd) | 4.80% | Current-yield estimate on senior unsecured debt at issuer's rating |
| Marginal tax rate (t) | 21.0% | Blended federal + state; company-specific effective rate |
| After-tax cost of debt | 3.8% | Kd × (1 − t) = 4.80% × 79.0% |
| Equity weight (E/V) | 87.0% | Market value of equity ÷ total capitalization |
| Debt weight (D/V) | 13.0% | Market value of debt ÷ total capitalization |
| WACC | 7.1% | (E/V × Ke) + (D/V × Kd after-tax) |
Full WACC calculator plus 25 other Wall Street templates are in the Baratelli Financial Modeling Toolkit — $99.
Use this WACC as the discount rate in an enterprise-value DCF, the hurdle rate for value-based management analysis of PEP, or the cost-of-capital anchor when comparing PEP to peers in the Packaged Foods & Meats industry. For equity-only valuation frameworks (dividend discount models, residual income), use the cost of equity Ke of 7.6% instead of the blended WACC.
The methodology page walks each input in more depth and explains where reasonable practitioners disagree. If your own model uses different inputs, the companion Excel workbook exposes every formula so you can substitute directly.
Consumer Staples sector peers in this reference: COST (Costco Wholesale Corporation), WMT (Walmart Inc.), KO (The Coca-Cola Company), KHC (The Kraft Heinz Company).
All 25 companies in the Baratelli WACC reference: The full WACC Reference Library (73 companies) — sorted, filterable, exportable to Excel.
How every input is calculated: The Baratelli WACC methodology page — CAPM, cost of equity, after-tax cost of debt, weighting.
Your own inputs, live: The interactive WACC calculator — enter any company's beta, D/E, and coupon assumptions.
The applied companion: The Baratelli CFO & Controller's Guide covers WACC methodology within a full controllership framework.
Financial Modeling & M&A · Pick the level that fits
Same practitioner voice at every tier — from the free acquisition records to the 800-page CFO reference.
Related free tools & libraries
Every one of these is a working calculator or reference — no signup, no gate.
Interactive weighted-average cost-of-capital calc with the Baratelli methodology.
73 company references plus the full methodology. Refreshed quarterly.
YTM, YTC, current yield — the fixed-income back-solve.
Macaulay, modified, and effective duration plus convexity adjustment.
Rolling maturity structure with cash-flow, yield, and duration outputs.
Tax-equivalent yield and after-tax comparison for muni holdings.
Sponsor-return math on a leverage-funded distribution.
Stock-based comp valuation via the closed-form Black-Scholes.
Discrete-time lattice for exotic vesting and early-exercise features.
Simulation-based value for TSR-linked performance awards.
Multi-period reinvestment and yield-on-cost across scenarios.
Full library — Apple to Nestle to Reliance. Snapshot inputs sourced to filings.
Berkshire, Danaher, Constellation, Blackstone, Apollo, LVMH, and 37 more.
Board-grade practitioner memos — LVMH, SpaceX, Dell, Disney, Belron.
One-page cheat sheet — formulas, conventions, sensitivity rules.