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 9 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0293.HKCathay Pacific Airways Limited9.31%$1.1841.45%
ROMI3.SARomi S.A.9.31%$0.7473.26%
SKUE.OLSkue Sparebank9.31%$32.5919.52%
4589.TWOMotion Technology Electric & Machinery Co., Ltd.9.30%$3.2567.47%
SSTRT.BKSub Sri Thai Real Estate Investment Trust9.30%$0.4078.24%
CLPI.JKPT Colorpak Indonesia Tbk9.29%$139.3665.00%
GXH.NZGreen Cross Health Limited9.27%$0.1047.49%
MOL.BDMOL Magyar Olaj- és Gázipari Nyilvánosan Muködo Részvénytársaság9.27%$272.6077.71%
ORG.AXOrigin Energy Limited9.27%$1.0562.89%
0259.HKYeebo (International Holdings) Limited9.26%$0.3611.31%
WEHB.BRWereldhave Belgium9.26%$4.9846.05%
0KD1.LTubacex, S.A.9.24%$0.3299.60%
ACL.AXAustralian Clinical Labs Limited9.21%$0.2579.65%
BMRI.JKPT Bank Mandiri (Persero) Tbk9.19%$466.1884.49%
0116.HKChow Sang Sang Holdings International Limited9.18%$1.1239.62%
2284.SRModern Mills for Food Products Co.9.18%$2.6499.54%
CGRA3.SAGrazziotin S.A.9.18%$2.5751.61%
0OPJ.LABC arbitrage S.A.9.17%$0.5056.87%
000543.SZAn Hui Wenergy Company Limited9.16%$0.7369.19%
PANR.JKPT Panorama Sentrawisata Tbk9.16%$60.0023.97%
CQR.AXCharter Hall Retail REIT9.15%$0.3794.16%
ILINK.BKInterlink Communication Public Company Limited9.14%$0.4360.06%
ELD.AXElders Limited9.10%$0.6284.73%
GOP.WAGames Operators S.A.9.09%$1.0094.94%
000544.SZZhongyuan Environmental Protection Co., Ltd.9.08%$0.7669.45%
DIRR3.SADirecional Engenharia S.A.9.08%$1.2485.08%
BMKS3.SABicicletas Monark S.A.9.07%$33.5819.86%
WHA.ASWereldhave N.V.9.07%$1.7542.00%
ARBS.MIArterra Bioscience9.06%$0.2856.80%
WMI.AXWAM Microcap Limited9.06%$0.1552.69%
2386.HKSINOPEC Engineering (Group) Co., Ltd.9.05%$0.6961.95%
FGX.AXFuture Generation Australia Limited9.05%$0.1256.23%
0011.HKHang Seng Bank Limited9.04%$13.9281.46%
0552.HKChina Communications Services Corporation Limited9.04%$0.4239.96%
3092.SRRiyadh Cement Company9.03%$2.1653.08%
3320.HKChina Resources Pharmaceutical Group Limited9.01%$0.4135.95%
DF.TODividend 15 Split Corp. II9.01%$0.6814.59%
SIGN.SWSIG Group AG9.01%$1.0282.02%
ODPV3.SAOdontoprev S.A.9.00%$1.0195.59%
CDO.AXCadence Opportunities Fund Limited8.99%$0.1771.14%
MDARA.RGAS MADARA Cosmetics8.97%$0.9355.30%
SRIPANWA.BKSri panwa Hospitality Real Estate Investment Trust8.97%$0.4552.90%
ASK.AXAbacus Storage King8.96%$0.1441.63%
BBAJIOO.MXBanco del Bajío, S.A., Institución de Banca Múltiple8.95%$4.1050.16%
COFA.PACoface S.A.8.95%$1.4091.04%
0002.HKCLP Holdings Limited8.94%$6.2582.57%
2636.TWT3EX Global Holdings Corp.8.94%$6.0073.34%
IFSIntercorp Financial Services Inc.8.94%$3.7721.42%
BIZ.BKBusiness Alignment Public Company Limited8.93%$0.3664.25%
6963.HKSunshine Insurance Group Company Limited8.92%$0.3541.98%