Valuation Diageo plc

Stocks

Market Closed - London S.E. 20:35:26 13/11/2026 +04			5-day change	1st Jan Change
1,921.50 ^GBX	+1.16%		+2.07%	+19.83%

11-13	European Equities Traded in the US as American Depositary Receipts Rise Marginally in Friday Trading	MT
11-11	European Stocks Close Mostly Higher in Wednesday Trading; Energy Prices Keep German Inflation 'Persistently High'	MT

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	56,523	-	-
Change	-	-1.36%	-27.58%	-20.31%	-19.29%	25.83%	-	-
Enterprise Value (EV) ¹	114,424	115,633	90,216	77,204	64,911	74,204	72,375	71,496
Change	-	1.06%	-21.98%	-14.42%	-15.92%	14.32%	-2.47%	-1.21%
P/E	25.3x	20.5x	18.2x	23.7x	25.9x	15.6x	14.2x	13.1x
PBR	10.3x	9.77x	7.01x	5.02x	4.13x	4.4x	3.74x	3.27x
PEG	-	0.9x	-1x	-0.6x	-1x	0x	1.4x	1.62x
Capitalization / Revenue	5.22x	4.42x	3.45x	2.75x	2.29x	2.95x	2.94x	2.86x
EV / Revenue	6.11x	5.3x	4.45x	3.81x	3.3x	3.87x	3.76x	3.62x
EV / EBITDA	16.8x	14.8x	12.8x	11.6x	9.76x	11.5x	10.7x	10.2x
EV / EBIT	19.7x	17.3x	15.2x	13.5x	11.4x	13x	12.2x	11.5x
EV / FCF	33.2x	32.9x	34.8x	28.1x	20.2x	27.1x	20.6x	19x
FCF Yield	3.01%	3.04%	2.88%	3.56%	4.95%	3.7%	4.86%	5.27%
Dividend per Share ²	0.9239	1.019	1.035	1.035	0.5	0.553	0.597	0.6562
Rate of return	2.15%	2.37%	3.29%	4.13%	2.48%	2.18%	2.35%	2.58%
EPS ²	1.694	2.095	1.728	1.057	0.779	1.626	1.793	1.938
Distribution rate	54.5%	48.7%	59.9%	97.9%	64.2%	34%	33.3%	33.9%
Net sales ¹	18,740	21,807	20,269	20,245	19,643	19,152	19,250	19,760
EBITDA ¹	6,822	7,799	7,037	6,645	6,650	6,476	6,736	6,999
EBIT ¹	5,818	6,695	5,945	5,704	5,683	5,711	5,946	6,201
Net income ¹	3,940	4,758	3,870	2,354	1,737	3,558	3,959	4,231
Net Debt ¹	16,657	19,195	20,371	21,548	19,991	17,681	15,852	14,973
Reference price ²	42.90	42.94	31.46	25.04	20.20	25.41	25.41	25.41
Nbr of stocks (in thousands)	2,278,906	2,245,879	2,219,979	2,222,295	2,223,723	2,224,600	-	-
Announcement Date	28/07/22	01/08/23	30/07/24	05/08/25	06/08/26	-	-	-

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	15.63x	3.87x	11.46x	2.18%	56.52B
KWEICHOW MOUTAI CO., LTD.	21.48x	9.2x	13.89x	3.62%	269B
WULIANGYE YIBIN CO.,LTD.	22.34x	3.94x	10.83x	6.86%	42.67B
SHANXI XINGHUACUN FEN WINE FACTORY CO.,LTD.	17.2x	4.5x	11.61x	3.86%	23.62B
PERNOD RICARD	13.56x	3.06x	10.14x	6.46%	20.21B
LUZHOU LAOJIAO CO.,LTD	18.51x	5.62x	11.36x	4.78%	17.55B
BROWN-FORMAN CORPORATION	18.15x	4.11x	13.96x	3.1%	14.22B
UNITED SPIRITS LIMITED	54.56x	6.97x	37.32x	1.01%	10.67B
DAVIDE CAMPARI-MILANO N.V.	25.36x	3.24x	13.09x	1.56%	9.03B
THAI BEVERAGE	10.64x	1.32x	8.08x	5.53%	8.29B
Average	21.74x	4.58x	14.17x	3.9%	47B
Weighted average by Cap.	20.72x	7.00x	13.37x	3.84%