Valuation Diageo plc Buenos Aires S.E.

Stocks

End-of-day quote Buenos Aires S.E. Other stock markets 26/06/2026			5-day change	1st Jan Change
21,420.00 ^ARS	+1.23%		+4.64%	-2.59%

06-26	Berenberg: Diageo's Return to Top-line Growth Faces Challenges; Price Target Nudged Lower	MT
06-26	Berenberg cuts Berkeley and raises Bellway	AN

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	46,330	-	-
Change	-	-12.4%	-1.36%	-27.58%	-20.31%	-16.76%	-	-
Enterprise Value (EV) ¹	128,474	114,424	115,633	90,216	77,204	66,397	63,542	61,799
Change	-	-10.94%	1.06%	-21.98%	-14.42%	-14%	-4.3%	-2.74%
P/E	30.2x	25.3x	20.5x	18.2x	23.7x	13.5x	13.3x	12.1x
PBR	11.6x	10.3x	9.77x	7.01x	5.02x	3.57x	3.02x	2.6x
PEG	-	3.64x	0.9x	-1x	-0.6x	0.3x	10.81x	1.25x
Capitalization / Revenue	6.27x	5.22x	4.42x	3.45x	2.75x	2.36x	2.39x	2.32x
EV / Revenue	7.22x	6.11x	5.3x	4.45x	3.81x	3.38x	3.28x	3.09x
EV / EBITDA	21.9x	16.8x	14.8x	12.8x	11.6x	10.4x	10.2x	9.54x
EV / EBIT	24.6x	19.7x	17.3x	15.2x	13.5x	11.9x	11.7x	10.9x
EV / FCF	30.4x	33.2x	32.9x	34.8x	28.1x	21.8x	18.8x	17.5x
FCF Yield	3.29%	3.01%	3.04%	2.88%	3.56%	4.58%	5.31%	5.71%
Dividend per Share ²	1.013	0.9239	1.019	1.035	1.035	0.5362	0.5583	0.5986
Rate of return	2.12%	2.15%	2.37%	3.29%	4.13%	2.57%	2.68%	2.87%
EPS ²	1.584	1.694	2.095	1.728	1.057	1.545	1.564	1.716
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	19,630	19,372	19,983
EBITDA ¹	5,857	6,822	7,799	7,037	6,645	6,367	6,206	6,475
EBIT ¹	5,233	5,818	6,695	5,945	5,704	5,589	5,428	5,684
Net income ¹	3,716	3,940	4,758	3,870	2,354	3,421	3,450	3,780
Net Debt ¹	16,871	16,657	19,195	20,371	21,548	20,067	17,212	15,469
Reference price ²	47.80	42.90	42.94	31.46	25.04	20.84	20.84	20.84
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	29/07/21	28/07/22	01/08/23	30/07/24	05/08/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PERNOD RICARD	11.9x	2.82x	9.34x	7.07%	18.93B
BROWN-FORMAN CORPORATION	16.43x	3.76x	12.74x	3.4%	12.94B
THAI BEVERAGE	10.65x	1.34x	8.18x	5.44%	8.55B
RADICO KHAITAN LIMITED	87.4x	8.51x	52.66x	0.15%	5.44B
EMPERADOR INC.	39.88x	4.6x	25.2x	0.78%	3.94B
RÉMY COINTREAU	26.27x	3.19x	14.18x	2.75%	2.59B
ALLIED BLENDERS AND DISTILLERS LIMITED	53.49x	4.08x	28.64x	0.85%	1.85B
FEVERTREE DRINKS PLC	30.14x	2.16x	17.29x	2.28%	1.24B
Average	34.52x	3.81x	21.03x	2.84%	6.93B
Weighted average by Cap.	24.61x	3.54x	16.37x	4.33%