Valuation Diageo plc NYSE

Stocks

Real-time Estimate Cboe BZX Other stock markets 11:49:58 2026-07-07 EDT			5-day change	1st Jan Change
83.66 ^USD	+2.43%		+4.51%	-2.63%

11:08am	European Equities Traded in the US as American Depositary Receipts Decline in Tuesday Trading	MT
08:04am	DIAGEO : UBS reiterates its Neutral rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	111,604	97,766	96,438	69,845	55,656	44,903	-	-
Change	-	-12.4%	-1.36%	-27.58%	-20.31%	-19.32%	-	-
Enterprise Value (EV) ¹	128,474	114,424	115,633	90,216	77,204	64,966	62,115	60,378
Change	-	-10.94%	1.06%	-21.98%	-14.42%	-15.85%	-4.39%	-2.8%
P/E	30.2x	25.3x	20.5x	18.2x	23.7x	13.1x	12.9x	11.8x
PBR	11.6x	10.3x	9.77x	7.01x	5.02x	3.46x	2.93x	2.52x
PEG	-	3.64x	0.9x	-1x	-0.6x	0.3x	11.35x	1.23x
Capitalization / Revenue	6.27x	5.22x	4.42x	3.45x	2.75x	2.29x	2.32x	2.25x
EV / Revenue	7.22x	6.11x	5.3x	4.45x	3.81x	3.31x	3.21x	3.03x
EV / EBITDA	21.9x	16.8x	14.8x	12.8x	11.6x	10.2x	10x	9.33x
EV / EBIT	24.6x	19.7x	17.3x	15.2x	13.5x	11.6x	11.5x	10.6x
EV / FCF	30.4x	33.2x	32.9x	34.8x	28.1x	21.4x	18.4x	17.1x
FCF Yield	3.29%	3.01%	3.04%	2.88%	3.56%	4.68%	5.43%	5.85%
Dividend per Share ²	1.013	0.9239	1.019	1.035	1.035	0.5362	0.5583	0.5977
Rate of return	2.12%	2.15%	2.37%	3.29%	4.13%	2.66%	2.76%	2.96%
EPS ²	1.584	1.694	2.095	1.728	1.057	1.545	1.563	1.712
Distribution rate	64%	54.5%	48.7%	59.9%	97.9%	34.7%	35.7%	34.9%
Net sales ¹	17,787	18,740	21,807	20,269	20,245	19,629	19,359	19,958
EBITDA ¹	5,857	6,822	7,799	7,037	6,645	6,366	6,203	6,468
EBIT ¹	5,233	5,818	6,695	5,945	5,704	5,589	5,425	5,677
Net income ¹	3,716	3,940	4,758	3,870	2,354	3,421	3,446	3,771
Net Debt ¹	16,871	16,657	19,195	20,371	21,548	20,063	17,212	15,476
Reference price ²	47.80	42.90	42.94	31.46	25.04	20.19	20.19	20.19
Nbr of stocks (in thousands)	2,334,775	2,278,906	2,245,879	2,219,979	2,222,295	2,223,630	-	-
Announcement Date	7/29/21	7/28/22	8/1/23	7/30/24	8/5/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PERNOD RICARD	11.25x	2.73x	9.06x	7.47%	17.95B
BROWN-FORMAN CORPORATION	15.13x	3.5x	11.87x	3.7%	11.94B
THAI BEVERAGE	10.88x	1.36x	8.29x	5.33%	8.74B
RADICO KHAITAN LIMITED	93.72x	9.12x	56.45x	0.14%	5.77B
EMPERADOR INC.	39.83x	4.62x	24.87x	0.67%	3.92B
RÉMY COINTREAU	25.13x	3.06x	13.42x	2.22%	2.55B
ALLIED BLENDERS AND DISTILLERS LIMITED	60.12x	4.59x	32.06x	0.78%	2.06B
FEVERTREE DRINKS PLC	28.93x	2.06x	16.53x	2.37%	1.19B
Average	35.62x	3.88x	21.57x	2.84%	6.76B
Weighted average by Cap.	25.81x	3.57x	16.99x	4.4%