investorscraft@gmail.com

Intrinsic ValueDiageo plc (DEO)

Previous Close$101.72
Intrinsic Value
Upside potential
Previous Close
$101.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Diageo plc is a global leader in the alcoholic beverages industry, operating across spirits, beer, and wine categories. The company generates revenue through premium brands such as Johnnie Walker, Smirnoff, Guinness, and Tanqueray, leveraging a diversified portfolio that caters to varied consumer preferences and price points. Diageo’s business model relies on brand equity, extensive distribution networks, and strategic acquisitions to maintain its competitive edge in mature and emerging markets. The company operates in over 180 countries, with a strong presence in North America, Europe, and Asia-Pacific, positioning it as a dominant player in the global spirits market. Its premiumization strategy focuses on high-margin products, driving profitability while adapting to evolving consumer trends like health-conscious drinking and sustainability. Diageo’s scale, marketing prowess, and innovation capabilities reinforce its market leadership, though it faces competition from rivals like Pernod Ricard and local craft producers.

Revenue Profitability And Efficiency

Diageo reported revenue of $16.1 billion for FY 2024, with net income of $3.87 billion, reflecting robust profitability. The diluted EPS of $5.48 underscores efficient earnings generation, supported by strong pricing power and cost management. Operating cash flow stood at $3.26 billion, though capital expenditures of $1.2 billion indicate ongoing investments in production and distribution capabilities. The company’s ability to maintain high margins in a competitive industry highlights its operational efficiency.

Earnings Power And Capital Efficiency

Diageo’s earnings power is evident in its consistent net income growth and high return on invested capital, driven by premium brand positioning and global scale. The company’s capital allocation prioritizes shareholder returns, with dividends and share buybacks complementing reinvestment in high-growth segments. Its capital efficiency is further demonstrated by disciplined M&A activity, focusing on accretive acquisitions that expand its premium portfolio.

Balance Sheet And Financial Health

Diageo’s balance sheet shows $1.13 billion in cash and equivalents against $18.62 billion in total debt, indicating a leveraged but manageable position. The debt level supports strategic investments and acquisitions, while strong cash flow generation ensures liquidity. The company’s financial health remains stable, with ample capacity to service obligations and fund growth initiatives, though investors should monitor debt metrics in rising interest rate environments.

Growth Trends And Dividend Policy

Diageo’s growth is fueled by premiumization, geographic expansion, and innovation, particularly in high-growth markets like India and Africa. The company’s dividend policy is shareholder-friendly, with a dividend per share of $3.18, reflecting a commitment to consistent returns. While organic growth remains steady, acquisitions and category expansion are key drivers of long-term revenue and earnings growth.

Valuation And Market Expectations

Diageo’s valuation reflects its premium market position and steady cash flows, trading at a premium to peers due to brand strength and global diversification. Market expectations are anchored in sustained mid-single-digit revenue growth and margin expansion, though macroeconomic volatility and regulatory risks in key markets could pose challenges. The stock’s performance hinges on execution in emerging markets and premium segment growth.

Strategic Advantages And Outlook

Diageo’s strategic advantages include its unmatched brand portfolio, global distribution, and innovation pipeline. The outlook remains positive, with growth opportunities in premium spirits and emerging markets offsetting slower trends in mature regions. Risks include regulatory pressures and shifting consumer preferences, but the company’s agility and brand equity position it well for long-term success.

Sources

Company 10-K, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount