|
Market Closed -
NYSE
00:00:03 20/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 92.90 USD | +2.11% |
|
-2.15% | +7.69% |
| 01:01am | Coty beats quarterly revenue estimates, names former BAT finance chief as CFO | RE |
| 08:35pm | Indian regulator inspects Pernod plant, collects whisky samples in wider industry probe | RE |
Company Valuation: Diageo plc
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 | 51,123 | - | - |
| Change | - | -12.4% | -1.36% | -27.58% | -20.31% | -8.15% | - | - |
| Enterprise Value (EV) 1 | 128,474 | 114,424 | 115,633 | 90,216 | 77,204 | 64,911 | 68,476 | 66,706 |
| Change | - | -10.94% | 1.06% | -21.98% | -14.42% | -15.92% | -4.05% | -2.58% |
| P/E | 30.2x | 25.3x | 20.5x | 18.2x | 23.7x | 25.9x | 14.4x | 13x |
| PBR | 11.6x | 10.3x | 9.77x | 7.01x | 5.02x | 4.13x | 4.02x | 3.24x |
| PEG | - | 3.64x | 0.9x | -1x | -0.6x | -1x | 4.51x | 1.1x |
| Capitalization / Revenue | 6.27x | 5.22x | 4.42x | 3.45x | 2.75x | 2.29x | 2.66x | 2.63x |
| EV / Revenue | 7.22x | 6.11x | 5.3x | 4.45x | 3.81x | 3.3x | 3.57x | 3.43x |
| EV / EBITDA | 21.9x | 16.8x | 14.8x | 12.8x | 11.6x | 9.76x | 10.5x | 10.1x |
| EV / EBIT | 24.6x | 19.7x | 17.3x | 15.2x | 13.5x | 11.4x | 12x | 11.4x |
| EV / FCF | 30.4x | 33.2x | 32.9x | 34.8x | 28.1x | 20.2x | 22.9x | 18.6x |
| FCF Yield | 3.29% | 3.01% | 3.04% | 2.88% | 3.56% | 4.95% | 4.36% | 5.39% |
| Dividend per Share 2 | 1.013 | 0.9239 | 1.019 | 1.035 | 1.035 | 0.5361 | 0.5572 | 0.5929 |
| Rate of return | 2.12% | 2.15% | 2.37% | 3.29% | 4.13% | 2.33% | 2.42% | 2.58% |
| EPS 2 | 1.584 | 1.694 | 2.095 | 1.728 | 1.057 | 0.779 | 1.592 | 1.774 |
| Distribution rate | 64% | 54.5% | 48.7% | 59.9% | 97.9% | 34.7% | 35% | 33.4% |
| Net sales 1 | 17,787 | 18,740 | 21,807 | 20,269 | 20,245 | 19,643 | 19,207 | 19,472 |
| EBITDA 1 | 5,857 | 6,822 | 7,799 | 7,037 | 6,645 | 6,650 | 6,525 | 6,619 |
| EBIT 1 | 5,233 | 5,818 | 6,695 | 5,945 | 5,704 | 5,683 | 5,726 | 5,826 |
| Net income 1 | 3,716 | 3,940 | 4,758 | 3,870 | 2,354 | 1,737 | 3,451 | 3,898 |
| Net Debt 1 | 16,871 | 16,657 | 19,195 | 20,371 | 21,548 | 19,991 | 17,353 | 15,584 |
| Reference price 2 | 47.80 | 42.90 | 42.94 | 31.46 | 25.04 | 22.99 | 22.99 | 22.99 |
| 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 | 29/07/21 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.81x | 3.62x | 11.17x | 2.35% | 50.82B | |
| 12.41x | 2.89x | 9.62x | 6.84% | 19.87B | |
| 16.23x | 3.65x | 12.54x | 3.5% | 12.57B | |
| 11.4x | 1.4x | 8.53x | 5.08% | 9.24B | |
| 70.6x | 9.13x | 45.82x | 0.22% | 6.62B | |
| 39.05x | 4.54x | 24.44x | 0.69% | 3.82B | |
| 26.85x | 3.23x | 14.34x | 1.87% | 2.81B | |
| 29.31x | - | - | 2.93% | 1.31B | |
| Average | 27.58x | 4.07x | 18.07x | 2.94% | 13.38B | |
| Weighted average by Cap. | 19.04x | 3.66x | 13.54x | 3.36% |
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
