
Diageo PLC
LSE:DGE

Intrinsic Value
The intrinsic value of one
DGE
stock under the Base Case scenario is
3 186.77
GBX.
Compared to the current market price of 2 064.5 GBX,
Diageo PLC
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Diageo PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Diageo PLC
Balance Sheet Decomposition
Diageo PLC
Current Assets | 16.8B |
Cash & Short-Term Investments | 2B |
Receivables | 4.8B |
Other Current Assets | 10B |
Non-Current Assets | 30.2B |
Long-Term Investments | 5.6B |
PP&E | 8.7B |
Intangibles | 14.8B |
Other Non-Current Assets | 1.1B |
Free Cash Flow Analysis
Diageo PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Diageo PLC
Revenue
|
20.2B
GBP
|
Cost of Revenue
|
-8B
GBP
|
Gross Profit
|
12.2B
GBP
|
Operating Expenses
|
-6.4B
GBP
|
Operating Income
|
5.8B
GBP
|
Other Expenses
|
-2.2B
GBP
|
Net Income
|
3.6B
GBP
|
DGE Profitability Score
Profitability Due Diligence
Diageo PLC's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Score
Diageo PLC's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
DGE Solvency Score
Solvency Due Diligence
Diageo PLC's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Score
Diageo PLC's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DGE Price Targets Summary
Diageo PLC
According to Wall Street analysts, the average 1-year price target for
DGE
is 2 671.56 GBX
with a low forecast of 2 035.15 GBX and a high forecast of 3 307.5 GBX.
Dividends
Current shareholder yield for DGE is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DGE
stock under the Base Case scenario is
3 186.77
GBX.
Compared to the current market price of 2 064.5 GBX,
Diageo PLC
is
Undervalued by 35%.