investorscraft@gmail.com

Intrinsic ValueDiageo plc (DGE.PA)

Previous Close40.00
Intrinsic Value
Upside potential
Previous Close
40.00

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 premium spirits, beer, and ready-to-drink products. The company’s diversified portfolio includes iconic brands such as Johnnie Walker, Smirnoff, Guinness, and Don Julio, catering to a broad consumer base in over 180 markets. Diageo’s revenue model is driven by brand equity, geographic diversification, and strategic pricing, positioning it as a dominant player in both mature and emerging markets. Its focus on premiumization and innovation allows it to capture higher-margin opportunities while maintaining resilience against economic downturns. The company’s strong distribution network and marketing capabilities further solidify its competitive edge, making it a benchmark for quality and consistency in the beverage sector. Diageo’s market leadership is reinforced by its ability to adapt to shifting consumer preferences, such as the growing demand for premium spirits and low-alcohol alternatives, ensuring long-term relevance.

Revenue Profitability And Efficiency

Diageo reported revenue of €16.1 billion in FY 2024, reflecting its strong brand portfolio and global reach. Net income stood at €3.87 billion, with diluted EPS of €1.37, indicating robust profitability. Operating cash flow of €3.26 billion underscores efficient working capital management, while capital expenditures of €1.2 billion highlight ongoing investments in production and innovation. The company’s ability to generate consistent cash flows supports its growth and shareholder returns.

Earnings Power And Capital Efficiency

Diageo’s earnings power is evident in its ability to maintain high margins despite inflationary pressures. The company’s capital efficiency is demonstrated by its disciplined investment approach, balancing organic growth with acquisitions like Casamigos. Its strong return on invested capital (ROIC) reflects effective allocation of resources, ensuring sustainable value creation. The focus on premium brands further enhances profitability, driving superior returns relative to peers.

Balance Sheet And Financial Health

Diageo’s balance sheet remains solid, with €1.13 billion in cash and equivalents against total debt of €18.62 billion. The debt level is manageable given its stable cash flows and investment-grade credit rating. The company’s financial health is supported by its ability to service obligations while funding growth initiatives, ensuring long-term stability. Liquidity is adequate, with no near-term refinancing risks.

Growth Trends And Dividend Policy

Diageo’s growth is driven by premiumization, geographic expansion, and innovation, particularly in high-growth markets like Asia and Africa. The company has a consistent dividend policy, with a dividend per share of €0.3205, appealing to income-focused investors. Shareholder returns are further supported by share buybacks, reflecting confidence in future earnings. Long-term trends favor Diageo, given rising global demand for premium spirits.

Valuation And Market Expectations

With a market cap of €91.58 billion and a beta of 0.36, Diageo is perceived as a stable investment with lower volatility. The valuation reflects its premium positioning and growth prospects, trading at a premium to peers. Market expectations are anchored on its ability to sustain margin expansion and capitalize on emerging market opportunities, supported by its strong brand equity.

Strategic Advantages And Outlook

Diageo’s strategic advantages include its unmatched brand portfolio, global distribution, and innovation pipeline. The outlook remains positive, with growth expected in premium segments and emerging markets. Risks include regulatory pressures and economic slowdowns, but the company’s diversified base and operational agility position it well for sustained performance. Long-term prospects are bolstered by shifting consumer trends toward premium and experiential drinking.

Sources

Company filings, 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