Valuation Diageo plc Sao Paulo

Stocks

Market Closed - Sao Paulo 13:06:25 2026-08-20 EDT			5-day change	1st Jan Change
27.06 ^BRL	+1.12%		-1.24%	+2.27%

08-20	UK's FTSE 100 flat as mining and oil gains counter broader weakness	RE
08-20	FTSE 100 drifts as miners offset JD Sports tumble	AN

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	52,301	-	-
Change	-	-1.36%	-27.58%	-20.31%	-19.29%	16.43%	-	-
Enterprise Value (EV) ¹	114,424	115,633	90,216	77,204	64,911	69,654	67,884	67,020
Change	-	1.06%	-21.98%	-14.42%	-15.92%	7.31%	-2.54%	-1.27%
P/E	25.3x	20.5x	18.2x	23.7x	25.9x	14.8x	13.3x	12.1x
PBR	10.3x	9.77x	7.01x	5.02x	4.13x	4.11x	3.32x	2.95x
PEG	-	0.9x	-1x	-0.6x	-1x	0x	1.2x	1.31x
Capitalization / Revenue	5.22x	4.42x	3.45x	2.75x	2.29x	2.72x	2.69x	2.6x
EV / Revenue	6.11x	5.3x	4.45x	3.81x	3.3x	3.63x	3.49x	3.34x
EV / EBITDA	16.8x	14.8x	12.8x	11.6x	9.76x	10.7x	10.3x	9.47x
EV / EBIT	19.7x	17.3x	15.2x	13.5x	11.4x	12.2x	11.7x	10.8x
EV / FCF	33.2x	32.9x	34.8x	28.1x	20.2x	23.3x	18.9x	17.1x
FCF Yield	3.01%	3.04%	2.88%	3.56%	4.95%	4.29%	5.29%	5.85%
Dividend per Share ²	0.9239	1.019	1.035	1.035	-	0.5572	0.5929	0.6421
Rate of return	2.15%	2.37%	3.29%	4.13%	-	2.37%	2.52%	2.73%
EPS ²	1.694	2.095	1.728	1.057	0.779	1.592	1.774	1.938
Distribution rate	54.5%	48.7%	59.9%	97.9%	-	35%	33.4%	33.1%
Net sales ¹	18,740	21,807	20,269	20,245	19,643	19,207	19,472	20,083
EBITDA ¹	6,822	7,799	7,037	6,645	6,650	6,525	6,619	7,076
EBIT ¹	5,818	6,695	5,945	5,704	5,683	5,726	5,826	6,201
Net income ¹	3,940	4,758	3,870	2,354	1,737	3,451	3,898	4,226
Net Debt ¹	16,657	19,195	20,371	21,548	19,991	17,353	15,584	14,719
Reference price ²	42.90	42.94	31.46	25.04	20.20	23.51	23.51	23.51
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DIAGEO PLC	14.76x	3.63x	10.67x	2.37%	52.3B
PERNOD RICARD	12.52x	2.91x	9.67x	6.79%	20.21B
BROWN-FORMAN CORPORATION	16.98x	3.79x	13.03x	3.35%	13.13B
THAI BEVERAGE	11.31x	1.39x	8.49x	5.15%	9.19B
RADICO KHAITAN LIMITED	70.05x	9.06x	45.47x	0.22%	6.57B
EMPERADOR INC.	39.1x	4.55x	24.47x	0.68%	3.83B
RÉMY COINTREAU	26.45x	3.19x	14.18x	1.9%	2.79B
KUAIJISHAN SHAOXING RICE WINE CO., LTD.	29.14x	-	-	2.95%	1.3B
Average	27.54x	4.07x	18.00x	2.93%	13.67B
Weighted average by Cap.	18.97x	3.67x	13.28x	3.34%