|
Real-time Estimate
Cboe Europe
04:17:20 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 1,779.00 GBX | -0.61% |
|
+6.16% | +10.76% |
| 10-16 | UK's FTSE 100 logs strongest week in six months on defensive-sector rally | RE |
| 10-16 | European Equities Traded in the US as American Depositary Receipts Track Higher in Friday Trading | 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 | 53,117 | - | - |
| Change | - | -1.36% | -27.58% | -20.31% | -19.29% | 18.25% | - | - |
| Enterprise Value (EV) 1 | 114,424 | 115,633 | 90,216 | 77,204 | 64,911 | 70,861 | 69,028 | 68,301 |
| Change | - | 1.06% | -21.98% | -14.42% | -15.92% | 9.17% | -2.59% | -1.05% |
| P/E | 25.3x | 20.5x | 18.2x | 23.7x | 25.9x | 14.9x | 13.3x | 12.4x |
| PBR | 10.3x | 9.77x | 7.01x | 5.02x | 4.13x | 4.13x | 3.47x | 3.04x |
| PEG | - | 0.9x | -1x | -0.6x | -1x | 0x | 1.1x | 1.61x |
| Capitalization / Revenue | 5.22x | 4.42x | 3.45x | 2.75x | 2.29x | 2.77x | 2.75x | 2.68x |
| EV / Revenue | 6.11x | 5.3x | 4.45x | 3.81x | 3.3x | 3.7x | 3.57x | 3.45x |
| EV / EBITDA | 16.8x | 14.8x | 12.8x | 11.6x | 9.76x | 11x | 10.2x | 9.77x |
| EV / EBIT | 19.7x | 17.3x | 15.2x | 13.5x | 11.4x | 12.5x | 11.6x | 11.1x |
| EV / FCF | 33.2x | 32.9x | 34.8x | 28.1x | 20.2x | 25.7x | 19.7x | 18.2x |
| FCF Yield | 3.01% | 3.04% | 2.88% | 3.56% | 4.95% | 3.89% | 5.09% | 5.49% |
| Dividend per Share 2 | 0.9239 | 1.019 | 1.035 | 1.035 | 0.5 | 0.549 | 0.5879 | 0.6413 |
| Rate of return | 2.15% | 2.37% | 3.29% | 4.13% | 2.48% | 2.3% | 2.46% | 2.69% |
| EPS 2 | 1.694 | 2.095 | 1.728 | 1.057 | 0.779 | 1.602 | 1.793 | 1.931 |
| Distribution rate | 54.5% | 48.7% | 59.9% | 97.9% | 64.2% | 34.3% | 32.8% | 33.2% |
| Net sales 1 | 18,740 | 21,807 | 20,269 | 20,245 | 19,643 | 19,148 | 19,315 | 19,826 |
| EBITDA 1 | 6,822 | 7,799 | 7,037 | 6,645 | 6,650 | 6,455 | 6,745 | 6,993 |
| EBIT 1 | 5,818 | 6,695 | 5,945 | 5,704 | 5,683 | 5,665 | 5,927 | 6,164 |
| Net income 1 | 3,940 | 4,758 | 3,870 | 2,354 | 1,737 | 3,448 | 3,970 | 4,244 |
| Net Debt 1 | 16,657 | 19,195 | 20,371 | 21,548 | 19,991 | 17,744 | 15,911 | 15,184 |
| Reference price 2 | 42.90 | 42.94 | 31.46 | 25.04 | 20.20 | 23.88 | 23.88 | 23.88 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.9x | 3.7x | 10.98x | 2.3% | 53.12B | |
| 19.87x | 8.52x | 12.8x | 3.9% | 248B | |
| 19.1x | 3.46x | 9.07x | 7.01% | 41.81B | |
| 14.25x | 3.82x | 9.64x | 4.66% | 21.28B | |
| 12.74x | 2.95x | 9.76x | 6.81% | 19.32B | |
| 13.17x | 4.18x | 7.86x | 6.43% | 15.83B | |
| 17.11x | 3.89x | 13.21x | 3.29% | 13.35B | |
| 51.34x | 5.73x | 31x | 1.05% | 10.32B | |
| 24.44x | 3.17x | 12.59x | 1.62% | 8.93B | |
| 29.59x | 2.87x | 14.48x | 3.16% | 8.54B | |
| Average | 21.65x | 4.23x | 13.14x | 4.02% | 44.08B | |
| Weighted average by Cap. | 19.31x | 6.41x | 12.23x | 4.11% |
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
- Valuation Diageo plc
Select your edition
All financial news and data tailored to specific country editions
