|
Real-time Estimate
Cboe BZX
17:52:38 21/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 93.65 USD | +0.26% |
|
+1.66% | +8.42% |
| 10-20 | The Dip That Keeps On Dipping |  |
| 10-20 | Diageo "sincerely sorry" following pollution incident in Scotland | AN |
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 | 52,223 | - | - |
| Change | - | -1.36% | -27.58% | -20.31% | -19.29% | 16.26% | - | - |
| Enterprise Value (EV) 1 | 114,424 | 115,633 | 90,216 | 77,204 | 64,911 | 69,967 | 68,134 | 67,407 |
| Change | - | 1.06% | -21.98% | -14.42% | -15.92% | 7.79% | -2.62% | -1.07% |
| P/E | 25.3x | 20.5x | 18.2x | 23.7x | 25.9x | 14.7x | 13.1x | 12.2x |
| PBR | 10.3x | 9.77x | 7.01x | 5.02x | 4.13x | 4.06x | 3.41x | 2.99x |
| PEG | - | 0.9x | -1x | -0.6x | -1x | 0x | 1.1x | 1.58x |
| Capitalization / Revenue | 5.22x | 4.42x | 3.45x | 2.75x | 2.29x | 2.73x | 2.7x | 2.63x |
| EV / Revenue | 6.11x | 5.3x | 4.45x | 3.81x | 3.3x | 3.65x | 3.53x | 3.4x |
| EV / EBITDA | 16.8x | 14.8x | 12.8x | 11.6x | 9.76x | 10.8x | 10.1x | 9.64x |
| EV / EBIT | 19.7x | 17.3x | 15.2x | 13.5x | 11.4x | 12.4x | 11.5x | 10.9x |
| EV / FCF | 33.2x | 32.9x | 34.8x | 28.1x | 20.2x | 25.4x | 19.4x | 18x |
| FCF Yield | 3.01% | 3.04% | 2.88% | 3.56% | 4.95% | 3.94% | 5.15% | 5.56% |
| Dividend per Share 2 | 0.9239 | 1.019 | 1.035 | 1.035 | 0.5 | 0.549 | 0.5879 | 0.6413 |
| Rate of return | 2.15% | 2.37% | 3.29% | 4.13% | 2.48% | 2.34% | 2.5% | 2.73% |
| EPS 2 | 1.694 | 2.095 | 1.728 | 1.057 | 0.779 | 1.602 | 1.793 | 1.931 |
| Distribution rate | 54.5% | 48.7% | 59.9% | 97.9% | 64.2% | 34.3% | 32.8% | 33.2% |
| Net sales 1 | 18,740 | 21,807 | 20,269 | 20,245 | 19,643 | 19,148 | 19,315 | 19,826 |
| EBITDA 1 | 6,822 | 7,799 | 7,037 | 6,645 | 6,650 | 6,455 | 6,745 | 6,993 |
| EBIT 1 | 5,818 | 6,695 | 5,945 | 5,704 | 5,683 | 5,665 | 5,927 | 6,164 |
| Net income 1 | 3,940 | 4,758 | 3,870 | 2,354 | 1,737 | 3,448 | 3,970 | 4,244 |
| Net Debt 1 | 16,657 | 19,195 | 20,371 | 21,548 | 19,991 | 17,744 | 15,911 | 15,184 |
| Reference price 2 | 42.90 | 42.94 | 31.46 | 25.04 | 20.20 | 23.48 | 23.48 | 23.48 |
| 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 | 28/07/22 | 01/08/23 | 30/07/24 | 05/08/25 | 06/08/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.91x | 8.54x | 12.83x | 3.89% | 249B | |
| 14.65x | 3.65x | 10.84x | 2.34% | 52.22B | |
| 19.31x | 3.53x | 9.23x | 6.94% | 42.33B | |
| 14.33x | 3.84x | 9.7x | 4.64% | 21.43B | |
| 12.51x | 2.91x | 9.63x | 6.94% | 18.93B | |
| 13.05x | 4.13x | 7.77x | 6.49% | 15.71B | |
| 16.64x | 3.81x | 12.91x | 3.38% | 13.01B | |
| 50.75x | 5.65x | 30.56x | 1.06% | 10.22B | |
| 24.31x | 3.16x | 12.63x | 1.62% | 8.87B | |
| Average | 20.61x | 4.36x | 12.90x | 4.15% | 48B | |
| Weighted average by Cap. | 19.09x | 6.50x | 12.18x | 4.14% |
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
- DEO Stock
- Valuation Diageo plc
Select your edition
All financial news and data tailored to specific country editions
