Diageo plc

OTCPK:DGEA.F Stock Report

Market Cap: US$70.4b

Diageo Valuation

Is DGEA.F undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of DGEA.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: DGEA.F ($32.21) is trading below our estimate of fair value ($45.78)

Significantly Below Fair Value: DGEA.F is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for DGEA.F?

Key metric: As DGEA.F is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for DGEA.F. This is calculated by dividing DGEA.F's market cap by their current earnings.
What is DGEA.F's PE Ratio?
PE Ratio18.2x
EarningsUS$3.87b
Market CapUS$70.38b

Price to Earnings Ratio vs Peers

How does DGEA.F's PE Ratio compare to its peers?

The above table shows the PE ratio for DGEA.F vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average38.4x
STZ Constellation Brands
71.5x33.8%US$42.3b
BF.B Brown-Forman
19.4x3.7%US$20.1b
NAPA Duckhorn Portfolio
31.6x35.6%US$1.6b
MNST Monster Beverage
31.2x11.6%US$50.5b
DGEA.F Diageo
18.2x3.8%US$56.0b

Price-To-Earnings vs Peers: DGEA.F is good value based on its Price-To-Earnings Ratio (18.2x) compared to the peer average (38.4x).

Price to Earnings Ratio vs Industry

How does DGEA.F's PE Ratio compare vs other companies in the North American Beverage Industry?

1 CompanyPrice / EarningsEstimated GrowthMarket Cap
DGEA.F 18.2xIndustry Avg. 18.4xNo. of Companies3PE01632486480+
1 CompanyEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: DGEA.F is good value based on its Price-To-Earnings Ratio (18.2x) compared to the Global Beverage industry average (18.5x).

Price to Earnings Ratio vs Fair Ratio

What is DGEA.F's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

DGEA.F PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio18.2x
Fair PE Ratio24x

Price-To-Earnings vs Fair Ratio: DGEA.F is good value based on its Price-To-Earnings Ratio (18.2x) compared to the estimated Fair Price-To-Earnings Ratio (24x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst DGEA.F forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentUS$32.21
US$34.22
+6.2%
11.4%US$39.18US$24.94n/a22
Dec ’25US$29.30
US$33.69
+15.0%
11.4%US$39.18US$26.14n/a22
Nov ’25US$30.40
US$34.71
+14.2%
13.1%US$42.92US$26.14n/a22
Oct ’25US$35.34
US$34.76
-1.6%
13.0%US$42.92US$26.14n/a22
Sep ’25US$32.19
US$34.48
+7.1%
14.1%US$44.26US$25.66n/a22
Aug ’25US$30.98
US$35.18
+13.6%
15.1%US$44.26US$25.66n/a22
Jul ’25US$31.60
US$37.44
+18.5%
11.6%US$44.53US$29.27n/a22
Jun ’25US$33.47
US$38.11
+13.9%
12.4%US$45.46US$29.60n/a22
May ’25US$33.90
US$38.05
+12.2%
12.4%US$45.46US$29.60n/a22
Apr ’25US$36.95
US$38.27
+3.6%
11.8%US$45.14US$30.32n/a22
Mar ’25US$37.76
US$38.90
+3.0%
13.1%US$51.82US$30.32n/a24
Feb ’25US$37.11
US$38.87
+4.7%
13.0%US$51.82US$30.14n/a24
Jan ’25US$35.57
US$40.52
+13.9%
13.6%US$51.82US$31.18n/a25
Dec ’24US$34.62
US$41.23
+19.1%
12.9%US$51.82US$31.12US$29.3025
Nov ’24US$37.72
US$45.09
+19.5%
12.1%US$56.40US$35.84US$30.4025
Oct ’24US$36.65
US$45.80
+25.0%
11.7%US$56.40US$36.95US$35.3424
Sep ’24US$41.69
US$47.31
+13.5%
10.0%US$56.40US$37.21US$32.1924
Aug ’24US$42.80
US$47.78
+11.6%
11.3%US$60.23US$37.21US$30.9823
Jul ’24US$42.86
US$47.85
+11.6%
11.7%US$60.23US$33.17US$31.6023
Jun ’24US$42.40
US$49.40
+16.5%
12.5%US$60.80US$33.17US$33.4723
May ’24US$45.70
US$49.30
+7.9%
12.4%US$60.80US$32.40US$33.9023
Apr ’24US$45.15
US$49.38
+9.4%
12.8%US$63.15US$32.40US$36.9523
Mar ’24US$42.64
US$49.36
+15.8%
12.8%US$63.15US$32.76US$37.7625
Feb ’24US$43.80
US$49.74
+13.6%
13.2%US$63.15US$32.76US$37.1125
Jan ’24US$43.55
US$50.99
+17.1%
13.0%US$62.07US$34.54US$35.5725
Dec ’23US$45.44
US$49.70
+9.4%
12.9%US$59.92US$34.54US$34.6225

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/18 13:12
End of Day Share Price 2024/12/18 00:00
Earnings2024/06/30
Annual Earnings2024/06/30

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Diageo plc is covered by 70 analysts. 16 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Anna ZyniewiczAlphaValue
John StaszakArgus Research Company
Barry CoppelBanco Santander