|
Market Closed -
NYSE
02:30:02 11/11/2026 am IST
|
Pre-market 06:41:52 pm | |||
| 101.55 USD | +0.26% |
|
99.20 | -2.31% |
| 03:29pm | WINNERS & LOSERS: Spirax rises on outlook, ITV falls on ad slump | AN |
| 02:43pm | Diageo's Scotch Shipments Held in India Amid 150% Tariff Dispute | MT |
Company Valuation: Diageo plc
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 97,766 | 96,438 | 69,845 | 55,656 | 44,920 | 56,174 | - | - |
| Change | - | -1.36% | -27.58% | -20.31% | -19.29% | 25.05% | - | - |
| Enterprise Value (EV) 1 | 1,14,424 | 1,15,633 | 90,216 | 77,204 | 64,911 | 73,910 | 72,085 | 71,218 |
| Change | - | 1.06% | -21.98% | -14.42% | -15.92% | 13.86% | -2.47% | -1.2% |
| P/E | 25.3x | 20.5x | 18.2x | 23.7x | 25.9x | 15.5x | 14.1x | 13x |
| PBR | 10.3x | 9.77x | 7.01x | 5.02x | 4.13x | 4.37x | 3.72x | 3.25x |
| PEG | - | 0.9x | -1x | -0.6x | -1x | 0x | 1.4x | 1.61x |
| Capitalization / Revenue | 5.22x | 4.42x | 3.45x | 2.75x | 2.29x | 2.93x | 2.92x | 2.84x |
| EV / Revenue | 6.11x | 5.3x | 4.45x | 3.81x | 3.3x | 3.86x | 3.74x | 3.6x |
| EV / EBITDA | 16.8x | 14.8x | 12.8x | 11.6x | 9.76x | 11.4x | 10.7x | 10.2x |
| EV / EBIT | 19.7x | 17.3x | 15.2x | 13.5x | 11.4x | 12.9x | 12.1x | 11.5x |
| EV / FCF | 33.2x | 32.9x | 34.8x | 28.1x | 20.2x | 26.9x | 20.5x | 18.9x |
| FCF Yield | 3.01% | 3.04% | 2.88% | 3.56% | 4.95% | 3.71% | 4.88% | 5.29% |
| Dividend per Share 2 | 0.9239 | 1.019 | 1.035 | 1.035 | 0.5 | 0.553 | 0.597 | 0.6562 |
| Rate of return | 2.15% | 2.37% | 3.29% | 4.13% | 2.48% | 2.19% | 2.36% | 2.6% |
| EPS 2 | 1.694 | 2.095 | 1.728 | 1.057 | 0.779 | 1.626 | 1.793 | 1.938 |
| Distribution rate | 54.5% | 48.7% | 59.9% | 97.9% | 64.2% | 34% | 33.3% | 33.9% |
| Net sales 1 | 18,740 | 21,807 | 20,269 | 20,245 | 19,643 | 19,152 | 19,250 | 19,760 |
| EBITDA 1 | 6,822 | 7,799 | 7,037 | 6,645 | 6,650 | 6,476 | 6,736 | 6,999 |
| EBIT 1 | 5,818 | 6,695 | 5,945 | 5,704 | 5,683 | 5,711 | 5,946 | 6,201 |
| Net income 1 | 3,940 | 4,758 | 3,870 | 2,354 | 1,737 | 3,558 | 3,959 | 4,231 |
| Net Debt 1 | 16,657 | 19,195 | 20,371 | 21,548 | 19,991 | 17,737 | 15,911 | 15,044 |
| Reference price 2 | 42.90 | 42.94 | 31.46 | 25.04 | 20.20 | 25.25 | 25.25 | 25.25 |
| Nbr of stocks (in thousands) | 22,78,906 | 22,45,879 | 22,19,979 | 22,22,295 | 22,23,723 | 22,24,397 | - | - |
| Announcement Date | 28/07/22 | 01/08/23 | 30/07/24 | 05/08/25 | 06/08/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.53x | 9.22x | 13.94x | 3.61% | 27TCr | |
| 15.53x | 3.86x | 11.41x | 2.19% | 5.62TCr | |
| 22.6x | 4.02x | 11.04x | 6.78% | 4.31TCr | |
| 17.23x | 4.5x | 11.63x | 3.86% | 2.36TCr | |
| 13.45x | 3.05x | 10.08x | 6.51% | 2.03TCr | |
| 18.6x | 5.65x | 11.43x | 4.76% | 1.76TCr | |
| 18.26x | 4.13x | 14.03x | 3.08% | 1.43TCr | |
| 55.16x | 7.05x | 37.76x | 1% | 1.08TCr | |
| 25.53x | 3.26x | 13.16x | 1.55% | 918.25Cr | |
| Average | 23.10x | 4.97x | 14.94x | 3.7% | 5TCr | |
| Weighted average by Cap. | 20.99x | 7.12x | 13.53x | 3.8% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DGE Stock
- DEO Stock
- Valuation Diageo plc
Select your edition
All financial news and data tailored to specific country editions
