investorscraft@gmail.com

Intrinsic ValueDiageo plc (GUI.DE)

Previous Close19.35
Intrinsic Value
Upside potential
Previous Close
19.35

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 categories. 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 cycles. The company’s strong distribution network and marketing prowess further solidify its competitive edge in the highly fragmented global spirits market. 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.

Revenue Profitability And Efficiency

Diageo reported revenue of €20.27 billion for the fiscal year ending June 2024, with net income of €3.06 billion, reflecting a net margin of approximately 15.1%. The company’s operating cash flow stood at €4.11 billion, demonstrating robust cash generation capabilities. Capital expenditures of €1.51 billion indicate ongoing investments in production capacity and innovation, supporting long-term growth.

Earnings Power And Capital Efficiency

Diageo’s diluted EPS of €1.37 underscores its earnings power, supported by high-margin premium brands and efficient cost management. The company’s ability to generate consistent cash flows enables reinvestment in growth initiatives while maintaining shareholder returns. Its capital efficiency is evident in its disciplined approach to brand-building and geographic expansion.

Balance Sheet And Financial Health

Diageo’s balance sheet shows €1.13 billion in cash and equivalents against total debt of €18.62 billion, reflecting a leveraged but manageable position. The company’s strong cash flow generation provides flexibility to service debt and fund strategic investments, ensuring financial stability.

Growth Trends And Dividend Policy

Diageo has demonstrated steady growth, driven by premiumization and emerging market expansion. The company’s dividend policy remains shareholder-friendly, with a dividend per share of €0.93, reflecting its commitment to returning capital while balancing reinvestment needs.

Valuation And Market Expectations

With a market capitalization of €53.82 billion and a beta of 0.29, Diageo is perceived as a stable investment with defensive characteristics. The market likely values its strong brand portfolio and consistent performance, though premiumization trends and macroeconomic factors could influence future valuations.

Strategic Advantages And Outlook

Diageo’s strategic advantages lie in its brand strength, global footprint, and innovation capabilities. The outlook remains positive, supported by long-term trends in premium spirits and geographic diversification, though regulatory pressures and economic volatility pose potential risks.

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