Diageo plc

By default your notes are visible only to you.

1350.0

52-week range

2142.0

1,535.5

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

0 %

Dividend Yield TTM

4.1 %

Market cap

34,143

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

1,408.7

Price / Book TTM

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

(36.4)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(19.9) %

(43.7) %

18.7 %

Free cash flow per share growth

(40.8) %

75.1 %

58.6 %

Earnings per share growth

(38.7) %

43.2 %

11.6 %

Founded: 1,997

Employees: 30,092

Business Summary:Diageo plc, together with its subsidiaries, produces, markets, and sells alcoholic beverages. The company offers scotch, whisky, gin, vodka, rum, ready to drink products, raki, liqueur, wine, tequila, Canadian whisky, American whiskey, cachaca, and brandy, as well as beer, including cider and non-alcoholic products. It provides its products under the Johnnie Walker, Crown Royal, Bulleit and Buchanan's whiskies, Smirnoff, Cîroc and Ketel One vodkas, Casamigos, DeLeon and Don Julio tequilas, Captain Morgan, Baileys, Tanqueray, and Guinness brands. The company operates in North America, Europe, Turkey, Africa, Latin America, the Caribbean, the Asia Pacific, and internationally. The company was incorporated in 1886 and is headquartered in London, the United Kingdom.

Fair Value Reference Estimate