PEP vs KDP

	PEP Pepsico Inc	KDP Keurig Dr Pepper Inc.
Price	$138.83	$35.19
Sector	Consumer Staples	Consumer Staples
X-Ray Score	60	50
Valuation	80	56
Growth	48	70
Profitability	64	32
Financial health	39	42
Dividends	61	55
Fair value	$175	$42
Verdict	Undervalued +26%	Undervalued +19%
Revenue (TTM)	$98.2B	$20.1B
Operating margin	15.3%	16.2%
Return on capital	17.7%	5.0%
Revenue growth (3y)	2.8%	5.7%
Free-cash-flow yield	5.5%	4.1%
Net debt / EBITDA	2.4×	7.5×
Dividend yield	4.2%	2.6%

Scores and fair values are model estimates from SEC filings, ranked within each company's own sector, so scores of companies in different sectors are not directly comparable. Educational only, not financial advice.