|
Market Closed -
Xetra
11:35:38 2026-09-15 EDT
|
5-day change | 1st Jan Change | ||
| 18.82 EUR | -1.83% |
|
-0.08% | +3.12% |
| 09-14 | Pernod Ricard Boosted by a Trump Announcement |  |
| 09-14 | Diageo plc : Jefferies remains its Buy rating | ZD |
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 | 48,265 | - | - |
| Change | - | -1.36% | -27.58% | -20.31% | -19.29% | 7.45% | - | - |
| Enterprise Value (EV) 1 | 114,424 | 115,633 | 90,216 | 77,204 | 64,911 | 66,016 | 64,200 | 63,451 |
| Change | - | 1.06% | -21.98% | -14.42% | -15.92% | 1.7% | -2.75% | -1.17% |
| P/E | 25.3x | 20.5x | 18.2x | 23.7x | 25.9x | 13.6x | 12.1x | 11.3x |
| PBR | 10.3x | 9.77x | 7.01x | 5.02x | 4.13x | 3.77x | 3.22x | 2.81x |
| PEG | - | 0.9x | -1x | -0.6x | -1x | 0x | 1x | 1.57x |
| Capitalization / Revenue | 5.22x | 4.42x | 3.45x | 2.75x | 2.29x | 2.52x | 2.49x | 2.43x |
| EV / Revenue | 6.11x | 5.3x | 4.45x | 3.81x | 3.3x | 3.45x | 3.31x | 3.19x |
| EV / EBITDA | 16.8x | 14.8x | 12.8x | 11.6x | 9.76x | 10.2x | 9.49x | 9.05x |
| EV / EBIT | 19.7x | 17.3x | 15.2x | 13.5x | 11.4x | 11.7x | 10.8x | 10.2x |
| EV / FCF | 33.2x | 32.9x | 34.8x | 28.1x | 20.2x | 24x | 18.2x | 16.9x |
| FCF Yield | 3.01% | 3.04% | 2.88% | 3.56% | 4.95% | 4.16% | 5.48% | 5.92% |
| Dividend per Share 2 | 0.9239 | 1.019 | 1.035 | 1.035 | - | 0.5496 | 0.5888 | 0.6425 |
| Rate of return | 2.15% | 2.37% | 3.29% | 4.13% | - | 2.53% | 2.71% | 2.96% |
| EPS 2 | 1.694 | 2.095 | 1.728 | 1.057 | 0.779 | 1.594 | 1.794 | 1.923 |
| Distribution rate | 54.5% | 48.7% | 59.9% | 97.9% | - | 34.5% | 32.8% | 33.4% |
| Net sales 1 | 18,740 | 21,807 | 20,269 | 20,245 | 19,643 | 19,150 | 19,382 | 19,877 |
| EBITDA 1 | 6,822 | 7,799 | 7,037 | 6,645 | 6,650 | 6,455 | 6,762 | 7,011 |
| EBIT 1 | 5,818 | 6,695 | 5,945 | 5,704 | 5,683 | 5,659 | 5,958 | 6,200 |
| Net income 1 | 3,940 | 4,758 | 3,870 | 2,354 | 1,737 | 3,439 | 3,964 | 4,213 |
| Net Debt 1 | 16,657 | 19,195 | 20,371 | 21,548 | 19,991 | 17,751 | 15,935 | 15,186 |
| Reference price 2 | 42.90 | 42.94 | 31.46 | 25.04 | 20.20 | 21.70 | 21.70 | 21.70 |
| Nbr of stocks (in thousands) | 2,278,906 | 2,245,879 | 2,219,979 | 2,222,295 | 2,223,723 | 2,224,397 | - | - |
| Announcement Date | 7/28/22 | 8/1/23 | 7/30/24 | 8/5/25 | 8/6/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.9x | 3.5x | 10.38x | 2.48% | 49.27B | |
| 11.14x | 2.71x | 9.05x | 7.63% | 17.78B | |
| 15.54x | 3.57x | 12.13x | 3.62% | 12.13B | |
| 11.07x | 1.37x | 8.35x | 5.25% | 8.9B | |
| 65.16x | 8.42x | 42.27x | 0.24% | 6.1B | |
| 36.04x | 4.46x | 22.9x | 0.86% | 3.79B | |
| 24.99x | 3.05x | 13.57x | 2.01% | 2.61B | |
| 36.58x | - | - | 2.35% | 1.64B | |
| Average | 26.80x | 3.87x | 16.95x | 3.05% | 12.78B | |
| Weighted average by Cap. | 17.90x | 3.50x | 12.67x | 3.54% |
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
- GUI Stock
- Valuation Diageo plc
Select your edition
All financial news and data tailored to specific country editions
