|
End-of-day quote
Buenos Aires S.E.
30/10/2026
|
5-day change | 1st Jan Change | ||
| 25,760.00 ARS | +2.96% |
|
-2.50% | +17.14% |
| 04:02am | FTSE 100 edges up but tech woe rocks New York | AN |
| 03:50am | Scotland's Swinney raised Scotch whisky tariff concerns during India trip | RE |
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 | 52,359 | - | - |
| Change | - | -1.36% | -27.58% | -20.31% | -19.29% | 16.56% | - | - |
| Enterprise Value (EV) 1 | 114,424 | 115,633 | 90,216 | 77,204 | 64,911 | 70,110 | 68,326 | 67,501 |
| Change | - | 1.06% | -21.98% | -14.42% | -15.92% | 8.01% | -2.54% | -1.21% |
| P/E | 25.3x | 20.5x | 18.2x | 23.7x | 25.9x | 14.9x | 13.2x | 12.3x |
| PBR | 10.3x | 9.77x | 7.01x | 5.02x | 4.13x | 4.07x | 3.47x | 3.03x |
| PEG | - | 0.9x | -1x | -0.6x | -1x | 0x | 1x | 1.68x |
| Capitalization / Revenue | 5.22x | 4.42x | 3.45x | 2.75x | 2.29x | 2.74x | 2.72x | 2.65x |
| EV / Revenue | 6.11x | 5.3x | 4.45x | 3.81x | 3.3x | 3.67x | 3.55x | 3.41x |
| EV / EBITDA | 16.8x | 14.8x | 12.8x | 11.6x | 9.76x | 10.9x | 10.1x | 9.65x |
| EV / EBIT | 19.7x | 17.3x | 15.2x | 13.5x | 11.4x | 12.3x | 11.5x | 10.9x |
| EV / FCF | 33.2x | 32.9x | 34.8x | 28.1x | 20.2x | 25.7x | 19.6x | 18.1x |
| FCF Yield | 3.01% | 3.04% | 2.88% | 3.56% | 4.95% | 3.9% | 5.09% | 5.51% |
| Dividend per Share 2 | 0.9239 | 1.019 | 1.035 | 1.035 | 0.5 | 0.5426 | 0.5861 | 0.6381 |
| Rate of return | 2.15% | 2.37% | 3.29% | 4.13% | 2.48% | 2.3% | 2.49% | 2.71% |
| EPS 2 | 1.694 | 2.095 | 1.728 | 1.057 | 0.779 | 1.583 | 1.786 | 1.917 |
| Distribution rate | 54.5% | 48.7% | 59.9% | 97.9% | 64.2% | 34.3% | 32.8% | 33.3% |
| Net sales 1 | 18,740 | 21,807 | 20,269 | 20,245 | 19,643 | 19,119 | 19,269 | 19,766 |
| EBITDA 1 | 6,822 | 7,799 | 7,037 | 6,645 | 6,650 | 6,457 | 6,734 | 6,993 |
| EBIT 1 | 5,818 | 6,695 | 5,945 | 5,704 | 5,683 | 5,677 | 5,929 | 6,177 |
| Net income 1 | 3,940 | 4,758 | 3,870 | 2,354 | 1,737 | 3,438 | 3,944 | 4,213 |
| Net Debt 1 | 16,657 | 19,195 | 20,371 | 21,548 | 19,991 | 17,752 | 15,968 | 15,143 |
| Reference price 2 | 42.90 | 42.94 | 31.46 | 25.04 | 20.20 | 23.54 | 23.54 | 23.54 |
| 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 | 28/7/22 | 1/8/23 | 30/7/24 | 5/8/25 | 6/8/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.27x | 8.7x | 13.1x | 3.82% | 254B | |
| 14.37x | 3.58x | 10.59x | 2.38% | 50.61B | |
| 21.09x | 3.67x | 9.91x | 6.94% | 42.1B | |
| 15.16x | 4.05x | 10.3x | 4.44% | 21.45B | |
| 12.17x | 2.86x | 9.47x | 7.2% | 18.35B | |
| 13.96x | 4.34x | 8.08x | 6.45% | 15.47B | |
| 16.61x | 3.8x | 12.89x | 3.39% | 12.99B | |
| 48.43x | 5.31x | 28.69x | 1.12% | 9.62B | |
| 22.74x | 2.97x | 11.9x | 1.73% | 8.2B | |
| Average | 20.53x | 4.36x | 12.77x | 4.16% | 48.09B | |
| Weighted average by Cap. | 19.40x | 6.65x | 12.34x | 4.11% |
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
