Valuation Diageo plc

Equities

Real-time Estimate Cboe Europe Other stock markets 14:40:17 20/04/2026 BST			5-day change	1st Jan Change
1,524.40 ^GBX	+0.28%		+4.43%	-5.26%

11:47am	Pernod Ricard said to begin IPO process for India unit, Bloomberg News reports	RE
04-17	Artisan Partners Limited Partnership reports 5.026985% stake in Diageo as of April 15	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	111,604	97,766	96,438	69,845	55,656	45,825	-	-
Change	-	-12.4%	-1.36%	-27.58%	-20.31%	-17.66%	-	-
Enterprise Value (EV) ¹	128,474	114,424	115,633	90,216	77,204	66,135	63,297	61,314
Change	-	-10.94%	1.06%	-21.98%	-14.42%	-14.34%	-4.29%	-3.13%
P/E ratio	30.2x	25.3x	20.5x	18.2x	23.7x	13.4x	13.2x	12.1x
PBR	11.6x	10.3x	9.77x	7.01x	5.02x	3.52x	2.99x	2.58x
PEG	-	3.64x	0.9x	-1x	-0.6x	0.3x	8.2x	1.37x
Capitalization / Revenue	6.27x	5.22x	4.42x	3.45x	2.75x	2.35x	2.36x	2.3x
EV / Revenue	7.22x	6.11x	5.3x	4.45x	3.81x	3.38x	3.26x	3.07x
EV / EBITDA	21.9x	16.8x	14.8x	12.8x	11.6x	10.4x	10.1x	9.4x
EV / EBIT	24.6x	19.7x	17.3x	15.2x	13.5x	11.9x	11.7x	10.8x
EV / FCF	30.4x	33.2x	32.9x	34.8x	28.1x	21.6x	18.7x	17.2x
FCF Yield	3.29%	3.01%	3.04%	2.88%	3.56%	4.63%	5.35%	5.83%
Dividend per Share ²	1.013	0.9239	1.019	1.035	1.035	0.556	0.5831	0.6059
Rate of return	2.12%	2.15%	2.37%	3.29%	4.13%	2.7%	2.83%	2.94%
EPS ²	1.584	1.694	2.095	1.728	1.057	1.537	1.562	1.7
Distribution rate	64%	54.5%	48.7%	59.9%	97.9%	36.2%	37.3%	35.6%
Net sales ¹	17,787	18,740	21,807	20,269	20,245	19,541	19,437	19,959
EBITDA ¹	5,857	6,822	7,799	7,037	6,645	6,361	6,269	6,525
EBIT ¹	5,233	5,818	6,695	5,945	5,704	5,551	5,433	5,660
Net income ¹	3,716	3,940	4,758	3,870	2,354	3,391	3,439	3,756
Net Debt ¹	16,871	16,657	19,195	20,371	21,548	20,310	17,472	15,489
Reference price ²	47.80	42.90	42.94	31.46	25.04	20.61	20.61	20.61
Nbr of stocks (in thousands)	2,334,775	2,278,906	2,245,879	2,219,979	2,222,295	2,223,602	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DIAGEO PLC	13.41x	3.38x	10.4x	2.7%	45.82B
PERNOD RICARD	12.19x	2.85x	9.49x	6.9%	20.09B
BROWN-FORMAN CORPORATION	16.93x	4.01x	13.06x	3.15%	13.47B
THAI BEVERAGE	9.72x	1.25x	7.81x	5.8%	8.32B
RADICO KHAITAN LIMITED	72.46x	7.08x	43.78x	0.18%	4.61B
EMPERADOR INC.	38.56x	4.6x	24.6x	1.25%	4.04B
RÉMY COINTREAU	24.76x	3.06x	13.59x	2.79%	2.55B
ALLIED BLENDERS AND DISTILLERS LIMITED	61.46x	4.35x	32.76x	0.79%	1.73B
FEVERTREE DRINKS PLC	41.92x	2.35x	19.76x	2.01%	1.33B
Average	32.38x	3.66x	19.47x	2.84%	11.33B
Weighted average by Cap.	18.47x	3.40x	13.01x	3.63%