DGE.L
Diageo PLC
Price:  
2,120.00 
GBP
Volume:  
3,001,210.00
United Kingdom | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DGE.L Intrinsic Value

24.10 %
Upside

What is the intrinsic value of DGE.L?

As of 2025-05-03, the Intrinsic Value of Diageo PLC (DGE.L) is 2,629.99 GBP. This DGE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,120.00 GBP, the upside of Diageo PLC is 24.10%.

The range of the Intrinsic Value is 1,768.77 - 4,490.01 GBP

Is DGE.L undervalued or overvalued?

Based on its market price of 2,120.00 GBP and our intrinsic valuation, Diageo PLC (DGE.L) is undervalued by 24.10%.

2,120.00 GBP
Stock Price
2,629.99 GBP
Intrinsic Value
Intrinsic Value Details

DGE.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1,768.77 - 4,490.01 2,629.99 24.1%
DCF (Growth 10y) 2,490.46 - 5,684.52 3,508.66 65.5%
DCF (EBITDA 5y) 1,348.86 - 2,460.36 1,899.61 -10.4%
DCF (EBITDA 10y) 2,003.41 - 3,370.79 2,652.15 25.1%
Fair Value 3,269.18 - 3,269.18 3,269.18 54.21%
P/E 2,068.74 - 3,219.87 2,726.65 28.6%
EV/EBITDA 589.41 - 2,421.73 1,715.76 -19.1%
EPV 1,408.28 - 2,147.44 1,777.86 -16.1%
DDM - Stable 1,135.21 - 2,777.89 1,956.55 -7.7%
DDM - Multi 1,926.02 - 3,465.41 2,457.79 15.9%

DGE.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 47,819.36
Beta 0.64
Outstanding shares (mil) 22.56
Enterprise Value (mil) 67,883.36
Market risk premium 5.98%
Cost of Equity 9.50%
Cost of Debt 4.60%
WACC 7.57%