|
Delayed
London S.E.
11:35:09 2026-08-28 EDT
|
5-day change | 1st Jan Change | ||
| 1,709.00 GBX | +0.44% |
|
-0.58% | +6.58% |
| 08-28 | Diageo: NAV upgrade by 9.0% |  |
| 08-28 | European Equities Traded in the US as American Depositary Receipts Edge 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 | 51,544 | - | - |
| Change | - | -1.36% | -27.58% | -20.31% | -19.29% | 14.75% | - | - |
| Enterprise Value (EV) 1 | 114,424 | 115,633 | 90,216 | 77,204 | 64,911 | 69,062 | 67,335 | 66,351 |
| Change | - | 1.06% | -21.98% | -14.42% | -15.92% | 6.39% | -2.5% | -1.46% |
| P/E | 25.3x | 20.5x | 18.2x | 23.7x | 25.9x | 14.5x | 12.9x | 12.1x |
| PBR | 10.3x | 9.77x | 7.01x | 5.02x | 4.13x | 4.03x | 3.35x | 2.99x |
| PEG | - | 0.9x | -1x | -0.6x | -1x | 0x | 1.1x | 1.67x |
| Capitalization / Revenue | 5.22x | 4.42x | 3.45x | 2.75x | 2.29x | 2.69x | 2.65x | 2.59x |
| EV / Revenue | 6.11x | 5.3x | 4.45x | 3.81x | 3.3x | 3.61x | 3.47x | 3.33x |
| EV / EBITDA | 16.8x | 14.8x | 12.8x | 11.6x | 9.76x | 10.7x | 10.1x | 9.42x |
| EV / EBIT | 19.7x | 17.3x | 15.2x | 13.5x | 11.4x | 12.2x | 11.5x | 10.7x |
| EV / FCF | 33.2x | 32.9x | 34.8x | 28.1x | 20.2x | 25.1x | 19.1x | 17.7x |
| FCF Yield | 3.01% | 3.04% | 2.88% | 3.56% | 4.95% | 3.98% | 5.23% | 5.66% |
| Dividend per Share 2 | 0.9239 | 1.019 | 1.035 | 1.035 | - | 0.5524 | 0.5886 | 0.6425 |
| Rate of return | 2.15% | 2.37% | 3.29% | 4.13% | - | 2.38% | 2.54% | 2.77% |
| EPS 2 | 1.694 | 2.095 | 1.728 | 1.057 | 0.779 | 1.596 | 1.791 | 1.921 |
| Distribution rate | 54.5% | 48.7% | 59.9% | 97.9% | - | 34.6% | 32.9% | 33.4% |
| Net sales 1 | 18,740 | 21,807 | 20,269 | 20,245 | 19,643 | 19,143 | 19,415 | 19,904 |
| EBITDA 1 | 6,822 | 7,799 | 7,037 | 6,645 | 6,650 | 6,446 | 6,661 | 7,047 |
| EBIT 1 | 5,818 | 6,695 | 5,945 | 5,704 | 5,683 | 5,646 | 5,869 | 6,228 |
| Net income 1 | 3,940 | 4,758 | 3,870 | 2,354 | 1,737 | 3,437 | 3,962 | 4,213 |
| Net Debt 1 | 16,657 | 19,195 | 20,371 | 21,548 | 19,991 | 17,518 | 15,790 | 14,807 |
| Reference price 2 | 42.90 | 42.94 | 31.46 | 25.04 | 20.20 | 23.17 | 23.17 | 23.17 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.52x | 3.61x | 10.71x | 2.38% | 51.54B | |
| 11.5x | 2.76x | 9.18x | 7.38% | 18.46B | |
| 16.29x | 3.65x | 12.54x | 3.49% | 12.58B | |
| 11.36x | 1.39x | 8.49x | 5.12% | 9.17B | |
| 68.7x | 8.88x | 44.58x | 0.23% | 6.45B | |
| 39.16x | 4.64x | 24.68x | 0.67% | 3.88B | |
| 26.58x | 3.2x | 14.23x | 1.89% | 2.79B | |
| 30.2x | - | - | 2.85% | 1.35B | |
| 31.58x | 2.25x | 18.01x | 2.17% | 1.3B | |
| Average | 27.77x | 3.80x | 17.80x | 2.91% | 11.95B | |
| Weighted average by Cap. | 18.80x | 3.61x | 13.22x | 3.4% |
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
