Valuation Diageo plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:15 2026-06-15 EDT			5-day change	1st Jan Change
1,501.50 ^GBX	-0.86%		+0.43%	-6.36%

06-12	Global liquor companies chase Indian state dues of $400 million	RE
06-11	Alcohol drinking will shrink in the next decade, research finds	RE

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	44,816	-	-
Change	-	-12.4%	-1.36%	-27.58%	-20.31%	-19.48%	-	-
Enterprise Value (EV) ¹	128,474	114,424	115,633	90,216	77,204	64,854	62,075	60,326
Change	-	-10.94%	1.06%	-21.98%	-14.42%	-16%	-4.29%	-2.82%
P/E Ratio	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	3.48x	2.95x	2.53x
PEG	-	3.64x	0.9x	-1x	-0.6x	0.3x	8.44x	1.25x
Capitalization / Revenue	6.27x	5.22x	4.42x	3.45x	2.75x	2.28x	2.31x	2.24x
EV / Revenue	7.22x	6.11x	5.3x	4.45x	3.81x	3.3x	3.2x	3.02x
EV / EBITDA	21.9x	16.8x	14.8x	12.8x	11.6x	10.2x	9.96x	9.29x
EV / EBIT	24.6x	19.7x	17.3x	15.2x	13.5x	11.6x	11.4x	10.6x
EV / FCF	30.4x	33.2x	32.9x	34.8x	28.1x	21.2x	18x	16.8x
FCF Yield	3.29%	3.01%	3.04%	2.88%	3.56%	4.72%	5.56%	5.96%
Dividend per Share ²	1.013	0.9239	1.019	1.035	1.035	0.5362	0.5601	0.6004
Rate of return	2.12%	2.15%	2.37%	3.29%	4.13%	2.64%	2.76%	2.95%
EPS ²	1.584	1.694	2.095	1.728	1.057	1.547	1.57	1.719
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	19,635	19,413	20,005
EBITDA ¹	5,857	6,822	7,799	7,037	6,645	6,379	6,233	6,493
EBIT ¹	5,233	5,818	6,695	5,945	5,704	5,593	5,443	5,691
Net income ¹	3,716	3,940	4,758	3,870	2,354	3,426	3,466	3,788
Net Debt ¹	16,871	16,657	19,195	20,371	21,548	20,038	17,259	15,510
Reference price ²	47.80	42.90	42.94	31.46	25.04	20.33	20.33	20.33
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DIAGEO PLC	13.14x	3.32x	10.23x	2.64%	45.2B
PERNOD RICARD	11.44x	2.75x	9.12x	7.36%	18.49B
BROWN-FORMAN CORPORATION	15.84x	3.63x	12.31x	3.52%	12.46B
THAI BEVERAGE	10.3x	1.31x	8x	5.63%	8.42B
RADICO KHAITAN LIMITED	80.82x	7.87x	48.72x	0.17%	4.99B
EMPERADOR INC.	36.81x	4.32x	26.07x	0.88%	4B
RÉMY COINTREAU	26.95x	3.25x	14.45x	2.68%	2.7B
FEVERTREE DRINKS PLC	30.94x	2.21x	17.66x	2.22%	1.29B
KUAIJISHAN SHAOXING RICE WINE CO., LTD.	23.26x	-	-	3.5%	1.09B
Average	27.72x	3.58x	18.32x	3.18%	10.96B
Weighted average by Cap.	18.03x	3.34x	12.92x	3.7%