Celsius Holdings, Inc. receives investment from PepsiCo, Inc.

PepsiCo, Inc. made a minority investment in Celsius Holdings, Inc., a US functional energy drinks brand, on Aug 1, 2022.

Transaction summary

Company
Celsius Holdings, Inc.
Investor(s)
PepsiCo, Inc.
Announced
2022-08-01
Geography
United States
Type
Minority
Stake invested
9%
First added
2026-10-04
Latest update
2026-10-21

Investment and valuation context

100% enterprise value

USD 6.5B

100% enterprise value | USD

Basis: Estimated

Reported price is assumed to be 100% EV unless stated otherwise. Partial-stake estimates are qualified in the basis notes.

EV / revenue

9.89x

Period: FY2022 Ended December 31, 2022

Basis: Derived from source data

EV / EBITDA

-

EBITDA basis not stated

Basis: FundComb estimate

Amounts paid and other reported values

Original reported amounts and bases; a stake payment is distinct from the estimated whole-company valuation.

Consideration: USD 550M

Reported aggregate purchase price for Series A Convertible Preferred Stock; this is investment consideration, not a reported enterprise value.

Basis

  • PepsiCo paid $550 million for convertible preferred stock, an investment rather than a reported enterprise value. The issuer’s presentation puts PepsiCo’s ownership at about 8.5% on an as-converted basis; $550 million / 8.5% gives an estimated whole-company value of $6,470.6 million, used as the EV. Celsius’s Form 10-K reports FY2022 consolidated revenue of $653.604 million for the year ended December 31, 2022; $6,470.6 million / $653.604 million gives approximately 9.9x. That revenue year extends beyond the August 1, 2022 closing. No EBITDA figure or EBITDA multiple is reported.

Source summary

Celsius Holdings, Inc. Form 8-K, filed August 3, 2022

Estimated

for an aggregate purchase price of $550,000,000

Open source

Celsius and PepsiCo Announce Long-Term Distribution Agreement and Investment

Estimated

representing an estimated 8.5% ownership in Celsius on an as - converted basis

Open source

Celsius and PepsiCo Announce Long-Term Distribution Agreement and Investment

Estimated

Transaction closed August 1, 2022

Open source

Celsius Holdings, Inc. 2022 Form 10-K

Estimated

Revenue $ 653,604

Open source

Continue your research

Explore more comps →