Fair Value Calculator Fair Value Calculator
EN DE

Diageo plc (DEOP34) Fair Value & Analysis

Consumer Defensive · BR · Market cap R$232B

DP Diageo plc DEOP34 · SA
PriceR$23.91
Fair ValueR$4.29
Upside-82.1%
Quality52/100
Watch Diageo plc for free, get notified when fair value or trend changes. Watch for free
Evidence: Medium Range R$2.46 – R$5.73 📤 Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 5 days ago

Share price +3.3% over the past month.

Price vs Fair Value (12 months)

R$33.82 R$20.94 Fair Value R$4.29 Jul 2025 Jul 2026

12‑month range R$20.94 – R$33.82 · fair‑value band R$2.46 – R$5.73 · the R$23.91 price screens above the R$4.29 fair value. As of Jul 16, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

Diageo plc (DEOP34) currently trades at R$23.91, while our model-based Fair Value estimate is R$4.29, implying the stock looks roughly 82.1% overvalued today. We read business quality at 52/100 (solid quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Diageo plc generated revenue of R$19.8B at a net margin of 12.2%. Revenue declined 4.0% year over year. It earns a return on equity of 19.7%. Net debt stands at R$21.5B. Fundamentals as of Jul 16, 2026

Our scenario range runs from R$2.46 (bear case) to R$5.73 (bull case); at R$23.91, the current price sits above that range. The share trades about 29% below its 52-week high and 16% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -9% fair-value upside, at -82%, DEOP34 screens richer than that median.

Key figures & financial health

Revenue (TTM) R$19.8B
Revenue growth (YoY) -4.0%
Net margin 12.2%
Return on equity 19.7%
Free cash flow R$2.7B FY2025
P/E ratio 18.5
More key figures
Operating margin 31.3%
EPS (TTM) R$1.25
Dividend yield 3.6%
EPS growth (YoY) +2.9%
Net debt R$21.5B FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 16, 2026. TTM = trailing twelve months.

About the company

Diageo plc, together with its subsidiaries, engages in the production, marketing, and distribution of alcoholic beverages in North America, Europe, the Asia Pacific, Latin America and Caribbean, and Africa. It offers beer, scotch, gin, vodka, rum, liqueur, raki, wine, Irish and Canadian whisky, US and Indian whisky, Chinese whisky, cachaça, tequila, brandy, and Chinese white spirit beverages. The company also provides ready-to-drink and non-alcoholic beverages. Its principal brands include Johnnie Walker, Don Julio, Guinness, Crown Royal, Smirnoff, Baileys, Captain Morgan, Casamigos, Shui Jing Fang, and McDowell's. The company was formerly known as Guinness plc and changed its name to Diageo plc in February 1998. The company was incorporated in 1886 and is headquartered in London, the United Kingdom.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Diageo plc reported revenue of R$20.2B in FY2025 versus R$12.7B in FY2021, a compound +12.3%/yr. Reported net income was R$2.4B in FY2025, compounding −3.0%/yr from FY2021.

Revenue +12.3%/yr
FY21 R$12.7B
FY22 R$15.5B
FY23 R$20.6B
FY24 R$20.3B
FY25 R$20.2B
Net income −3.0%/yr
FY21 R$2.7B
FY22 R$3.2B
FY23 R$4.4B
FY24 R$3.9B
FY25 R$2.4B

Is DEOP34 fairly valued? → Check now

📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog, it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "Diageo plc Fair Value". https://www.fairvalue-calculator.com/stock/DEOP34

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection, not financial advice.

Similar stocks

10 more Beverages - Wineries & Distilleries stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Kweichow Moutai Co 600519 ¥1,276 ¥887.08 -30%
Wuliangye Yibin Co 000858 ¥79.14 ¥45.59 -42%
Shanxi Xinghuacun Fen Wine Factory Co 600809 ¥122.03 ¥127.06 +4%
Pernod Ricard SA RI €65.24 €76.68 +18%
Luzhou Laojiao Co 000568 ¥85.41 ¥83.24 -3%
Brown-Forman Corporation BFA $26.85 $18.51 -31%
United Spirits Limited UNITDSPR ₹1,247 ₹333.05 -73%
Thai Beverage Public Company TBVPF $0.3360 $0.5300 +58%
Jiangsu Yanghe Distillery Co 002304 ¥43.24 ¥23.27 -46%
Davide Campari-Milano N.V DVDCF $6.33 $5.74 -9%

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is Diageo plc (DEOP34) undervalued?
As of Jul 16, 2026, our model estimates a fair value of R$4.29 versus a price of R$23.91, about −82% (overvalued). Model-based estimate, not financial advice.
What is the fair value of DEOP34?
Our model-based fair value for Diageo plc is R$4.29 (as of Jul 16, 2026), built from audited fundamentals. The current price is R$23.91.
What is the quality score of DEOP34?
Diageo plc has a Quality Score of 52/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Diageo plc (DEOP34)?
Diageo plc reported trailing-twelve-month revenue of about R$19.8B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of DEOP34?
The net profit margin of Diageo plc is about 12.2%, meaning it keeps roughly 12.2% of revenue as net income. Based on the latest reported figures.
Does Diageo plc pay a dividend?
Diageo plc currently shows a dividend yield of about 3.73% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Unlock the full Diageo plc analysis, and try Pro free

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.