Last Price$109.20.3%
Market Cap$61.5B
EV/OCF LTM
35.2x
5Y avg
62.4x
Beverages - Wineries & Distilleries industry
median
9.5x
Stock quality & Intrinsic value
6/10
0.6% undervalued
Diageo plc EV/OCF LTM
Annual
Quarterly
Daily
Crunching data... Almost there!
| Jun'05 | Jun'06 | Jun'07 | Jun'08 | Jun'09 | Jun'10 | Jun'11 | Jun'12 | Jun'13 | Jun'14 | Jun'15 | Jun'16 | Jun'17 | Jun'18 | Jun'19 | Jun'20 | Jun'21 | Jun'22 | Jun'23 | Jun'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EV/OCF LTM | 0.0x | 63.4x | 59.5x | 42.7x | 40.9x | 46.1x | 47.3x | 67.9x | 0.0x | 0.0x | 0.0x | 0.0x | 0.0x | 0.0x | 0.0x | 71.9x | 76.5x | 67.3x | 46.2x | 35.2x |
Overvalued or undervalued?
Check the intrinsic value for DEO
and see if it's the right time to invest.
Diageo plc (DEO) EV/OCF LTM comparison analysis
General
LTM EV/OCF LTM
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Diageo plcDEO
10.4x
(1.6%)
(13.2%)
24.0%
Median Peer Set
7.8x
2.0%
1.6%
13.3%
The Duckhorn Portfolio, Inc.NAPA
130.7x
0.6%
(25.0%)
13.8%
Brown-Forman CorporationBF-B
27.2x
(1.2%)
31.1%
24.5%
Constellation Brands, Inc.STZ
11.0x
5.4%
N/A
17.3%
MGP Ingredients, Inc.MGPI
8.7x
6.9%
(2.4%)
12.8%
Ambev S.A.ABEV
7.0x
3.3%
3.3%
18.2%
LQR House Inc.LQR
(0.5x)
86.4%
9,905.9%
(1,405.3%)
Eastside Distilling, Inc.EAST
(8.0x)
(24.4%)
(67.1%)
(71.8%)
Vintage Wine Estates, Inc.VWE
(72.0x)
(3.6%)
28,471.4%
(66.7%)
DEO key stats
USD
GBP
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Jun'05 | Jun'06 | Jun'07 | Jun'08 | Jun'09 | Jun'10 | Jun'11 | Jun'12 | Jun'13 | Jun'14 | Jun'15 | Jun'16 | Jun'17 | Jun'18 | Jun'19 | Jun'20 | Jun'21 | Jun'22 | Jun'23 | Jun'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 12,403.3 (19.8%) | 12,915.7 4.1% | 14,456.0 11.9% | 16,211.1 12.1% | 15,046.2 (7.2%) | 15,473.0 2.8% | 15,803.5 2.1% | 17,048.9 7.9% | 17,932.3 5.2% | 16,685.7 (7.0%) | 17,042.2 2.1% | 15,555.0 (8.7%) | 15,288.2 (1.7%) | 16,375.9 7.1% | 16,650.6 1.7% | 14,808.8 (11.1%) | 17,145.6 15.8% | 20,564.5 19.9% | 20,613.4 0.2% | 20,280.6 (1.6%) |
| Cost of Goods Sold (COGS) | 4,835.4 | 5,196.5 | 5,802.9 | 6,502.5 | 6,290.9 | 6,485.1 | 6,378.0 | 6,747.0 | 7,011.1 | 6,553.6 | 7,265.7 | 6,306.5 | 5,937.7 | 6,239.1 | 6,296.9 | 5,864.6 | 6,783.9 | 7,949.3 | 8,310.2 | 8,006.6 |
% margin | 7,567.9 61.0% | 7,719.2 59.8% | 8,653.1 59.9% | 9,708.6 59.9% | 8,755.3 58.2% | 8,987.9 58.1% | 9,425.5 59.6% | 10,301.9 60.4% | 10,921.3 60.9% | 10,132.1 60.7% | 9,776.4 57.4% | 9,248.4 59.5% | 9,350.5 61.2% | 10,136.8 61.9% | 10,353.7 62.2% | 8,944.3 60.4% | 10,361.7 60.4% | 12,615.3 61.3% | 12,303.2 59.7% | 12,274.0 60.5% |
| Operating Expenses | 4,365.4 | 4,082.8 | 4,558.4 | 5,091.8 | 4,579.6 | 4,915.6 | 5,298.1 | 5,299.1 | 5,539.8 | 5,728.9 | 5,368.1 | 5,170.2 | 4,835.1 | 5,167.4 | 5,072.7 | 6,251.4 | 5,337.7 | 6,747.5 | 6,723.8 | 6,317.6 |
| Research & Development Expenses (R&D) | 1,881.8 | 32.0 | 32.9 | 34.1 | 27.5 | 20.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 41.5 | 41.9 | 48.5 | 45.3 | 42.8 | 53.9 | 57.2 | 63.8 | 68.8 |
| Selling, General & Administrative Expenses (SG&A) | 1,881.8 | 2,005.0 | 2,245.4 | 2,482.8 | 2,144.4 | 2,245.0 | 2,446.2 | 2,678.8 | 2,802.9 | 2,635.1 | 2,567.4 | 2,317.3 | 2,281.2 | 2,533.9 | 2,642.5 | 2,319.9 | 2,912.6 | 3,621.3 | 3,675.1 | 4,649.1 |
% margin | 3,215.5 25.9% | 3,636.3 28.2% | 4,172.0 28.9% | 4,460.6 27.5% | 3,907.4 26.0% | 4,072.3 26.3% | 4,127.4 26.1% | 5,002.8 29.3% | 5,381.4 30.0% | 4,403.2 26.4% | 4,408.3 25.9% | 4,214.7 27.1% | 4,515.4 29.5% | 4,969.4 30.3% | 5,230.6 31.4% | 2,692.9 18.2% | 5,024.0 29.3% | 5,867.8 28.5% | 5,579.5 27.1% | 7,558.7 37.3% |
| Interest Income | 241.5 | 97.8 | 243.5 | 260.5 | 168.1 | 742.0 | 442.2 | 169.5 | 155.3 | 177.3 | 267.9 | 231.4 | 187.8 | 208.7 | 320.9 | 262.1 | 180.4 | 177.0 | 202.4 | 244.4 |
| Interest Expense | 503.4 | 407.4 | 641.5 | 839.6 | 976.0 | 730.9 | 631.4 | 807.9 | 812.5 | 754.7 | 854.2 | 697.3 | 582.3 | 550.7 | 654.8 | 719.5 | 667.9 | 668.1 | 956.4 | 1,428.3 |
| Pre-tax Income | 3,575.9 | 3,817.8 | 4,048.3 | 4,194.0 | 3,215.8 | 3,542.3 | 3,753.7 | 4,944.2 | 4,898.3 | 4,409.7 | 4,622.6 | 4,240.0 | 4,515.4 | 5,035.4 | 5,480.3 | 2,574.4 | 4,990.3 | 5,838.5 | 5,704.7 | 5,048.9 |
% effective tax rate | 1,112.7 31.1% | 322.0 8.4% | 1,310.1 32.4% | 1,046.0 24.9% | 462.2 14.4% | 754.7 21.3% | 545.6 14.5% | 1,644.4 33.3% | 829.7 16.9% | 727.1 16.5% | 734.5 15.9% | 735.8 17.4% | 928.7 20.6% | 802.4 15.9% | 1,162.1 21.2% | 742.2 28.8% | 1,221.3 24.5% | 1,396.1 23.9% | 1,168.4 20.5% | 1,629.9 32.3% |
% margin | 2,496.6 20.1% | 3,394.4 26.3% | 2,877.3 19.9% | 3,047.8 18.8% | 2,593.6 17.2% | 2,577.3 16.7% | 3,022.0 19.1% | 3,076.5 18.0% | 3,897.6 21.7% | 3,656.6 21.9% | 3,752.7 22.0% | 3,329.1 21.4% | 3,377.4 22.1% | 4,068.7 24.8% | 4,089.2 24.6% | 2,185.4 14.8% | 3,581.8 20.9% | 5,244.5 25.5% | 5,354.2 26.0% | 4,874.5 24.0% |
| EPS | 0.84 | 1.19 | 1.06 | 1.18 | 1.05 | 1.04 | 1.21 | 1.24 | 1.55 | 1.46 | 1.50 | 1.32 | 1.34 | 1.64 | 1.70 | 0.93 | 1.54 | 2.26 | 1.99 | 1.73 |
| Diluted EPS | 0.84 | 1.19 | 1.06 | 1.18 | 1.03 | 1.03 | 1.21 | 1.22 | 1.55 | 1.45 | 1.50 | 1.32 | 1.34 | 1.63 | 1.68 | 0.93 | 1.52 | 2.25 | 1.98 | 1.73 |
% margin | 6,551.8 52.8% | 4,415.5 34.2% | 4,807.7 33.3% | 5,650.8 34.9% | 4,967.5 33.0% | 4,660.9 30.1% | 4,687.3 29.7% | 6,164.0 36.2% | 6,466.8 36.1% | 6,190.9 37.1% | 5,525.7 32.4% | 4,981.7 32.0% | 4,995.0 32.7% | 5,622.4 34.3% | 5,819.3 34.9% | 5,640.3 38.1% | 5,652.8 33.0% | 6,567.8 31.9% | 6,781.6 32.9% | 6,810.9 33.6% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Diageo plc's EV/OCF LTM?
As of today, Microsoft Corp's last 12-month EV/OCF LTM is 35.2x, based on the financial report for Jun 28, 2024 (Q2’2024). The average annual EV/OCF LTM for Diageo plc have been 63.5x over the past three years, and 65.5x over the past five years.
2) Is Diageo plc's EV/OCF LTM Good?
As of today, Diageo plc's EV/OCF LTM is 35.2x, which is higher than industry median of 9.5x. It indicates that Diageo plc's EV/OCF LTM is Bad.