DIAGEO plc
$85.24B- Market cap
- $54.24B
- Debt
- +$33.20B
- Cash
- −$2.20B
Capital structure 62% equity / 38% debt · EV / Revenue 3.05x · EV / EBITDA 23.14x
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 2025 ·
Decision snapshot: DEO stock price at discount vs HLX $89.19 current versus $185.58 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at HLX's multiple
Implied fair value · at DEO's multiple
Snapshot Sep 3, 8:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: DEO FY 2025 (ended Jun 30, 2025) · HLX FY 2025 (ended Dec 31, 2025). 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 81% equity / 19% debt · EV / Revenue 0.95x · EV / EBITDA 16.29x
DEO carries the larger enterprise value at $85.24B against $1.23B; HLX trades on the lower EV / Revenue multiple (0.95x vs 3.05x); HLX on the lower EV / EBITDA (16.29x vs 23.14x).
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.
HORNBECK OFFSHORE SERVICES, 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
—
0.20x
Net debt / EBITDA
Leverage against operating earnings
8.42x
-1.69x
Cash and equivalents
Liquid reserves on the balance sheet
$2.20B
$445.20M
Total debt
Interest-bearing obligations outstanding
$33.20B
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
ProPetro Holding Corp.
DEO vs PUMP
RPC INC
DEO vs RES
Liberty Energy Inc.
DEO vs LBRT
Weatherford International plc
DEO vs WFRD
HALLIBURTON CO
DEO vs HAL
$317.64M
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.