Valuation Diageo plc Sao Paulo

Stocks

Delayed Sao Paulo Other stock markets 13:46:18 2026-07-29 EDT			5-day change	1st Jan Change
25.23 ^BRL	+3.19%		+5.74%	-4.65%

09:47am	Diageo in the red, as Deutsche Bank drops buy rating
08:38am	Deutsche Bank Research Downgrades Diageo to Hold	MT

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	49,346	-	-
Change	-	-12.4%	-1.36%	-27.58%	-20.31%	-11.34%	-	-
Enterprise Value (EV) ¹	128,474	114,424	115,633	90,216	77,204	69,587	66,626	64,767
Change	-	-10.94%	1.06%	-21.98%	-14.42%	-9.87%	-4.26%	-2.79%
P/E	30.2x	25.3x	20.5x	18.2x	23.7x	14.4x	14.4x	13.1x
PBR	11.6x	10.3x	9.77x	7.01x	5.02x	3.82x	3.25x	2.82x
PEG	-	3.64x	0.9x	-1x	-0.6x	0.3x	77.16x	1.35x
Capitalization / Revenue	6.27x	5.22x	4.42x	3.45x	2.75x	2.51x	2.56x	2.49x
EV / Revenue	7.22x	6.11x	5.3x	4.45x	3.81x	3.55x	3.46x	3.26x
EV / EBITDA	21.9x	16.8x	14.8x	12.8x	11.6x	10.9x	10.8x	10.1x
EV / EBIT	24.6x	19.7x	17.3x	15.2x	13.5x	12.5x	12.5x	11.5x
EV / FCF	30.4x	33.2x	32.9x	34.8x	28.1x	23x	20.5x	18.6x
FCF Yield	3.29%	3.01%	3.04%	2.88%	3.56%	4.36%	4.88%	5.37%
Dividend per Share ²	1.013	0.9239	1.019	1.035	1.035	0.5361	0.5548	0.5935
Rate of return	2.12%	2.15%	2.37%	3.29%	4.13%	2.41%	2.49%	2.67%
EPS ²	1.584	1.694	2.095	1.728	1.057	1.543	1.546	1.696
Distribution rate	64%	54.5%	48.7%	59.9%	97.9%	34.7%	35.9%	35%
Net sales ¹	17,787	18,740	21,807	20,269	20,245	19,622	19,261	19,838
EBITDA ¹	5,857	6,822	7,799	7,037	6,645	6,360	6,154	6,418
EBIT ¹	5,233	5,818	6,695	5,945	5,704	5,566	5,346	5,608
Net income ¹	3,716	3,940	4,758	3,870	2,354	3,399	3,391	3,713
Net Debt ¹	16,871	16,657	19,195	20,371	21,548	20,241	17,280	15,421
Reference price ²	47.80	42.90	42.94	31.46	25.04	22.24	22.24	22.24
Nbr of stocks (in thousands)	2,334,775	2,278,906	2,245,879	2,219,979	2,222,295	2,223,707	-	-
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.($)
PERNOD RICARD	12.34x	2.88x	9.58x	6.89%	19.44B
BROWN-FORMAN CORPORATION	17.23x	3.86x	13.24x	3.29%	13.33B
THAI BEVERAGE	11.07x	1.37x	8.38x	5.24%	8.85B
RADICO KHAITAN LIMITED	69.89x	8.27x	44.73x	0.29%	6.01B
EMPERADOR INC.	40.4x	4.68x	25.19x	0.66%	3.98B
RÉMY COINTREAU	28.15x	3.35x	14.89x	1.91%	2.89B
FEVERTREE DRINKS PLC	31.17x	2.2x	17.69x	2.19%	1.27B
KUAIJISHAN SHAOXING RICE WINE CO., LTD.	22.45x	-	-	3.83%	999M
Average	29.09x	3.80x	19.10x	3.04%	7.1B
Weighted average by Cap.	22.75x	3.59x	15.63x	4.24%