Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Diageo plc (DGE.L)

Company Dividend Discount ModelIndustry: Beverages - Wineries & DistilleriesSector: Consumer Defensive

Valuation Snapshot

Stable Growth$249.00 - $550.94$516.28
Multi-Stage$100.64 - $110.17$105.31
Blended Fair Value$310.80
Current Price$18.28
Upside1,600.21%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS6.90%5.53%1.031.000.920.930.740.740.730.710.680.65
YoY Growth--2.50%8.57%-0.90%26.59%0.00%1.42%2.66%4.36%4.99%7.61%
Dividend Yield--5.62%4.04%2.73%2.64%2.13%2.75%2.15%2.60%2.99%3.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)6,227.60
(-) Cash Dividends Paid (M)4,540.00
(=) Cash Retained (M)1,687.60
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,245.52778.45467.07
Cash Retained (M)1,687.601,687.601,687.60
(-) Cash Required (M)-1,245.52-778.45-467.07
(=) Excess Retained (M)442.08909.151,220.53
(/) Shares Outstanding (M)2,235.502,235.502,235.50
(=) Excess Retained per Share0.200.410.55
LTM Dividend per Share2.032.032.03
(+) Excess Retained per Share0.200.410.55
(=) Adjusted Dividend2.232.442.58
WACC / Discount Rate5.84%5.84%5.84%
Growth Rate4.90%5.90%6.90%
Fair Value$249.00$516.28$550.94
Upside / Downside1,262.13%2,724.30%2,913.88%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)6,227.606,595.136,984.347,396.537,833.048,295.318,544.17
Payout Ratio72.90%76.32%79.74%83.16%86.58%90.00%92.50%
Projected Dividends (M)4,540.005,033.475,569.376,150.996,781.867,465.787,903.36

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.84%5.84%5.84%
Growth Rate4.90%5.90%6.90%
Year 1 PV (M)4,710.804,755.714,800.62
Year 2 PV (M)4,878.224,971.675,066.01
Year 3 PV (M)5,042.305,187.885,336.23
Year 4 PV (M)5,203.085,404.335,611.37
Year 5 PV (M)5,360.615,621.045,891.49
PV of Terminal Value (M)199,784.30209,490.05219,569.41
Equity Value (M)224,979.31235,430.68246,275.12
Shares Outstanding (M)2,235.502,235.502,235.50
Fair Value$100.64$105.31$110.17
Upside / Downside450.54%476.12%502.66%

High-Yield Dividend Screener

« Prev Page 10 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BNGA.JKPT Bank CIMB Niaga Tbk8.91%$157.7256.96%
QIGD.QAQatari Investors Group Q.S.C.8.91%$0.1397.17%
MCS-R.BKM.C.S. Steel Public Company Limited8.90%$0.7434.29%
0QR1.LSchweiter Technologies AG8.89%$22.4090.72%
0816.HKJinmao Property Services Co., Limited8.88%$0.2355.27%
3492.TMIRARTH Real Estate Investment Corporation8.88%$8,301.0988.12%
3998.HKBosideng International Holdings Limited8.86%$0.4070.17%
PJP.WAPJP Makrum S.A.8.86%$1.4265.03%
603565.SSShanghai Zhonggu Logistics Co., Ltd.8.84%$0.8987.23%
ALVAP.PAKumulus Vape S.A.8.83%$0.3724.09%
IPS.PAIpsos S.A.8.83%$2.9938.93%
RFF.AXRural Funds Group8.83%$0.1715.19%
KOV.AXKorvest Ltd8.81%$1.2460.47%
0QUS.LG5 Entertainment AB (publ)8.80%$8.0594.74%
9620.SRBalsm Alofoq Medical Co.8.80%$2.4063.98%
PPM.AXPepper Money Limited8.80%$0.2044.77%
VK.PAVallourec S.A.8.80%$1.4183.22%
BBNI.JKPT Bank Negara Indonesia (Persero) Tbk8.79%$374.4666.86%
KJL.BKKijcharoen Engineering Electric Public Company Limited8.79%$0.5473.06%
0856.HKVSTECS Holdings Limited8.78%$0.7147.24%
BA-R.BKBangkok Airways Public Company Limited8.78%$1.3083.23%
PFRM3.SAProfarma Distribuidora de Produtos Farmacêuticos S.A.8.78%$0.7478.88%
0001.HKCK Hutchison Holdings Limited8.77%$4.7359.96%
NOBLE-R.BKNoble Development Public Company Limited8.75%$0.1927.34%
RANA.OLRana Gruber ASA8.75%$6.7583.80%
PDG.BKProdigy Public Company Limited8.74%$0.2690.35%
WHC.AXWhitehaven Coal Limited8.74%$0.6856.57%
DLTA.JKPT Delta Djakarta Tbk8.73%$175.4299.09%
8371.HKTaste Gourmet Group Limited8.70%$0.1853.44%
TRAN.BACompañía de Transporte de Energía Eléctrica en Alta Tensión Transener S.A.8.70%$301.7991.83%
0257.HKChina Everbright Environment Group Limited8.69%$0.4235.73%
EMB.AXEmbelton Limited8.69%$0.7069.10%
HP3A.DERingmetall SE8.69%$0.2438.33%
RDTX.JKPT Roda Vivatex Tbk8.69%$1,103.9395.63%
S56.SISamudera Shipping Line Ltd8.69%$0.1060.61%
1307.TWSan Fang Chemical Industry Co., Ltd.8.68%$2.7091.10%
ASIZ.LAberforth Split Level Income ZDP 20248.68%$11.0447.29%
PIC.AXPerpetual Equity Investment Company Limited8.68%$0.1197.90%
CPHN.SWCPH Chemie + Papier Holding AG8.66%$5.9989.84%
JIN.AXJumbo Interactive Limited8.66%$0.9974.11%
PM-R.BKPremier Marketing Public Company Limited8.66%$1.0390.60%
0546.HKFufeng Group Limited8.65%$0.7030.72%
ITB.DEImperial Brands PLC8.65%$3.0955.77%
LOGG3.SALOG Commercial Properties e Participações S.A.8.64%$2.1949.79%
5547.TWOJioushun Construction Co., Ltd.8.63%$2.2658.13%
TWD.AXTamawood Limited8.62%$0.2480.43%
UNITED.HEUnited Bankers Oyj8.60%$1.6153.91%
DDR.AXDicker Data Limited8.58%$0.8796.73%
PATO.BKPato Chemical Industry Public Company Limited8.58%$0.6098.05%
0371.HKBeijing Enterprises Water Group Limited8.56%$0.2164.00%