Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $54.24B · View financials
Snapshot Sep 4, 4:00 PM ET
FY 2026 · Mkt cap
Decision snapshot: DEO stock price vs DT: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at DT's multiple
Needs DT P/E.
Implied fair value · at DEO's multiple
Needs DEO P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: DEO FY 2025 (ended Jun 30, 2025) · DT FY 2026 (ended Mar 31, 2026). Fiscal years are not aligned.
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 62% equity / 38% debt · EV / Revenue 3.05x · EV / EBITDA 23.14x
Capital structure 97% equity / 3% debt · EV / Revenue 7.10x · EV / EBITDA 43.73x
DEO carries the larger enterprise value at $85.24B against $14.32B; DEO trades on the lower EV / Revenue multiple (3.05x vs 7.10x); DEO on the lower EV / EBITDA (23.14x vs 43.73x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
DIAGEO plc · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Dynatrace, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
—
0.16x
Net debt / EBITDA
Leverage against operating earnings
8.42x
-2.07x
Cash and equivalents
Liquid reserves on the balance sheet
$2.20B
$1.10B
Total debt
Interest-bearing obligations outstanding
$33.20B
$418.56M
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
CONSTELLATION BRANDS, INC.
DEO vs STZ
COCA COLA CO
DEO vs KO
PEPSICO INC
DEO vs PEP
MOLSON COORS BEVERAGE CO
DEO vs TAP
BOSTON BEER CO INC
DEO vs SAM
Salesforce, Inc.
DEO vs CRM
ADOBE INC.
DEO vs ADBE
ORACLE CORP
DEO vs ORCL
MICROSOFT CORP
DEO vs MSFT
CISCO SYSTEMS, INC.
DEO vs CSCO
INTERNATIONAL BUSINESS MACHINES CORP
DEO vs IBM
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
