DOCSLIB.ORG

Relative Valuation of Diageo Public Limited Company

Total Page：16

File Type：pdf, Size：1020Kb

Download full-text PDF Read full-text
Relative Valuation of Diageo Public Limited Company RELATIVE VALUATION OF DIAGEO PUBLIC LIMITED COMPANY CLARKE BALDWIN A THEMATIC PAPER SUBMITTED IN PARTIAL FULFILLMENT OF THE REQUIREMENTS FOR THE DEGREE OF MASTER OF MANAGEMENT COLLEGE OF MANAGEMENT MAHIDOL UNIVERSITY 2018 COPYRIGHT OF MAHIDOL UNIVERSITY Thematic paper entitled RELATIVE VALUATION OF DIAGEO PUBLIC LIMITED COMPANY was submitted to the College of Management, Mahidol University for the degree of Master of Management on January 6, 2018 ……………….………….…..……… Mr. Clarke Baldwin Candidate ……………………….….…..……… ……………………….….…..……… Asst. Prof. Nareerat Taechapiroontong, Asst. Prof. Piyapas Tharavanij, Ph.D. Ph.D. Advisor Chairperson ……………………….….…..……… ……………………….….…..……… Duangporn Arbhasil, Assoc.Prof. Tatre Jantarakolica, Ph.D. Ph.D. Dean Committee member College of Management Mahidol University ii ACKNOWLEDGEMENTS First, and foremost, I must express gratitude to Miss Wipawee Chaiyaphruk, for without whom, I would never have begun this journey. Thank you for the excitement you showed when you registered for your program and taking the extra time to explore if Mahidol had a program that would interest me. Also, thank you for all the support over the years, from listening to me complain, being a sounding board for ideas, providing suggestions to improve my work, enduring my worst when stressed, and pushing me when I seemed to be unable to find the motivation needed myself. Without your support, this accomplishment would never have been realized. Second, I would like to thank Mister Nikolai Usack and the rest of the Andromeda Simulations International team. They provided me the support and flexibility at work to manage both my professional and academic demands. Third, I would like to thank the professors at Mahidol University. Especially, Ajarn Vasan Siraprapasiri who taught us the various valuation methods required to complete this paper and for guiding us through the thematic paper process; Ajarn Piyapas Tharavanij for making time to answer questions in relation to our papers, providing guidance to improve our work, and making classes on very dry subjects enjoyable; Ajarn Nareerat Taechapiroontong for her role as advisor and valuable suggestions provided; and all the rest of the professors I had over the past two years, they made the overall journey enjoyable. Lastly, I would like to thank the other students of the MMCF program, though we did not grow as close as I had hoped when first beginning, every one of them was supportive and helped get each other to the finish line. Good luck in your next endeavours and may you find much success and happiness throughout your lives. Clarke Baldwin iii RELATIVE VALUATION OF DIAGEO PUBLIC LIMITED COMPANY CLARKE BALDWIN 5949011 M.M. (FINANCIAL MANAGEMENT) THEMATIC PAPER ADVISORY COMMITTEE: ASST. PROF. NAREERAT TAECHAPIROONTONG, Ph.D., ASSOC. PROF.TATRE JANTARAKOLICA, Ph.D., ASST. PROF. PIYAPAS THARAVANIJ, Ph.D. ABSTRACT This thematic paper is the culmination of studying financial management and valuation, applying the various techniques to a publicly traded stock. In particular it focuses on the Diageo Public Limited Company (DGE) and seeks to provide a fair value price for DGE stock on December 31, 2017, through the use of relative valuation techniques. The paper includes a look at Diageo plc’s business, macro-economic analysis, global alcohol beverage industry analysis, competition analysis, investment summary, valuation, financial statement analysis, and investment risk analysis. The valuation method employed is a relative valuation using a simple average of four ratios: trailing P/E ratio, forward P/E ratio, EV/EBITDA, and P/BV. To accomplish this it required forecasting future earnings and calculating last twelve month EPS, next twelve month EPS and next twelve month EBITDA in the context that Diageo’s fiscal year end is June 30, and by UK standards only reports results on the halves (every 6 months). The fair value price found for DGE is 25.934 GBP, less than 1 GBP below the DGE price of 26.895 GBP as of December 22, 2017. In light of the highly conservative approach taken in forecasting, a recommendation to “Hold” is presented. KEY WORDS: Alcohol / Beer / Diageo / Distilled Spirits / Relative Valuation 85 pages iv CONTENTS Page ACKNOWLEDGEMENTS ii ABSTRACT iii LIST OF TABLES vi LIST OF FIGURES ix LIST OF ABBREVIATIONS xi CHAPTER I VALUATION 1 1.1 Highlights 1 1.2 Business Description 4 1.3 Macro-Economic Analysis 8 1.4 Industry Analysis 10 1.5 Competition Analysis 14 1.6 Investment Summary 20 1.7 Valuation: Relative Valuation Model 22 1.8 Financial Statement Analysis 26 1.9 Investment Risks and Downside Possibilities 31 CHAPTER II DATA 38 2.1 Diageo PLC Company Information 38 2.2 Market Share Data 43 2.3 SWOT Analysis 65 2.4 Five Forces Analysis 66 2.5 Pernod Ricard Financial Statements 67 2.6 Financial Statement Analysis 69 2.7 Key Ratios 75 2.8 Pro Forma 76 2.9 Half-Year Calculations 78 2.10 Peer Selection 81 v CONTENTS (cont.) Page 2.11 Sensitivity Analysis 82 REFERENCES 83 BIOGRAPHY 85 vi LIST OF TABLES Table Page 1.1 Diageo Financial Summary 1 1.2 DGE Market Profile 2 1.3 Select Diageo Brands Categorized by Global Giants, Local Stars and 7 Reserve, Including Category Overall Percent of 2017 Net Sales 1.4 Diageo’s Spirit & Beer Brands, Including Percent Market Share and 8 Rank, by Volume, for 2016 1.5 2017 Financial Ratio Comparison of Diageo and Selected Peer Group 23 1.6 Five Year Pro Forma Income Statement for Diageo PLC 24 1.7 EPS and EBITDA Calculations for Last 12 Months and Next 12 25 Months 1.8 Relative Valuation Target Price Calculations 26 1.9 Diageo Return Ratio Analysis for Past Five Years 30 1.10 Diageo Risk Ratio Analysis for Past Five Years 31 2.1 Diageo PLC Officers & Directors 38 2.2 Diageo PLC Top 20 Investors 39 2.3 Diageo PLC Production Capacity vs. Actual Production 40 2.4 Diageo PLC Consolidated Balance Sheets, 2012 – 2017 41 2.5 Diageo PLC Consolidated Income Statements, 2012 – 2017 42 2.6 Diageo PLC Consolidated Statements of Cash Flow, 2012 – 2017 43 2.7 Global Distilled Spirit Market Share Data – Company Percent Market 43 Share, by Volume, 2011 – 2016 2.8 Global Distilled Spirit Market Share Data – Brand Percent Market 47 Share, by Volume, 2011 – 2016 vii LIST OF TABLES (cont.) Table Page 2.9 Global Beer Market Share Data – Company Percent Market Share, by 53 Volume, 2011 – 2016 2.10 Global Beer Market Share Data: Brand Percent Market Share, by 55 Volume, 2011 – 2016 2.11 Pernod Ricard Consolidated Income Statements, 2012 – 2017 67 2.12 Pernod Ricard Consolidated Balance Sheets, 2012 – 2017 68 2.13 Common Size Analysis of Diageo PLC’s Income Statements, 2012 – 69 2017, Compared to Pernod Ricard in 2017 2.14 Common Size Analysis of Diageo PLC’s Balance Sheets, 2012 – 2017, 70 Compared to Pernod Ricard in 2017 2.15 Trend Analysis of Diageo PLC’s Income Statements, 2012 – 2017 71 2.16 Trend Analysis of Diageo PLC’s Balance Sheets, 2012 – 2017 72 2.17 Growth Analysis of Diageo PLC’s Income Statements, 2012 – 2017 73 2.18 Growth Analysis of Diageo PLC’s Balance Sheets, 2012 – 2017 74 2.19 Key Risk Ratios of Diageo PLC, 2013 – 2017 75 2.20 Key Return Ratios of Diageo PLC, 2013 – 2017 75 2.21 Assumptions Used for Creation of Five-Year Pro Forma for Diageo PLC 76 2.22 Support for Assumptions Used to Create Five-Year Pro Forma for 76 Diageo PLC 2.23 Five-Year Pro Forma for Diageo PLC 78 2.24 Key Full-Year Results for Diageo PLC, 2014 - 2017 78 2.25 First-Half Results for Diageo PLC, 2014 – 2017 79 viii LIST OF TABLES (cont.) Table Page 2.26 Calculations of the Percentage First-Half EPS and EBITDA Were of 79 Full-Year Results for Diageo PLC, 2014 – 2015 2.27 EPS and EBITDA Calculations for Last 12 Months and Next 12 Months 80 Using Historical Averages, Most Recent results and Pro Forma Results. 2.28 List of Companies’ and Selected Results Used for Determining Peer 81 Group for Relative Valuation Method 2.29 Diageo PLC Share Price Sensitivity Analysis Looking at Changes in 82 Assumed Growth Rate and Effective Interest Rate ix LIST OF FIGURES Figure Page 1.1 DGE Stock Pricing 1 1.2 Diageo’s Key Income Statement Figures for Past Six Years 2 1.3 Distilled Spirits Production Process 4 1.4 Diageo’s Net Sales Breakdown by Category for Past Three Years 5 1.5 Diageo’s Net Sales Breakdown by Geographic Region for Past Three 5 Years 1.6 Diageo’s Volume Sold Breakdown by Geographic Region for 2017 6 1.7 Select Regions Percent of Diageo’s Sales for Past Five Years 9 1.8 Regional Percent of 2016 Global Consumption of Distilled Spirits, by 11 Volume 1.9 Regional Percent of 2016 Global Consumption of Beer, by Volume 11 1.10 Top Ten Companies’ Percent Share of Global Distilled Spirits Market, 15 by Volume, for 2016 1.11 Pernod Ricard’s Volume Breakdown and Group’s Global Position by 16 Category 1.12 Top Ten Brands’ Percent Share of Global Distilled Spirits Market, by 17 Volume, for 2016 1.13 Top Ten Companies’ Percent Share of Global Beer Market, by Volume, 18 for 2016 1.14 Top Ten Brands’ Percent Share of Global Beer Market, by Volume, 19 for 2016 1.15 2017 Net Sales Breakdown Comparison of Diageo and Select 19 Competitors 1.16 DGE Trailing P/E Band for Past Five Years 22 x LIST OF FIGURES (cont.) Figure Page 1.17 DGE Forward P/E Band for Past Five Years 23 1.18 Diageo and Select Competitors’ Net Revenue for Past Five Years 27 1.19 Diageo and Select Competitors’ Profit for Past Five Years 27 1.20 Diageo and Pernod Ricard’s EBIT for Past Six Years 28 1.21 Diageo and Pernod Ricard’s Finance Charges for Past Six Years 28 1.22 Balance Sheet Common Size Analysis, Diageo’s Past
Load more

Recommended publications
  • Spirits Catalog
    SPIRITS CATALOG WWW.CNSIMPORTSCA.COM [email protected] PH: 626 579 9018 | FAX: 626 579 0584 TABLE OF CONTENTS Whiskey 1 Liqueurs 10 Vodka 5 Asian Beers 13 Gin 6 Baijiu 14 Tequilla 7 Terms & Conditions 16 Mezcal 8 Return Policy 17 Rum 9 WHISKEY AMERICAN DRIFTLESS GLEN DRIFTLESS GLEN STRAIGHT RYE WHISKEY STRAIGHT BOURBON WHISKEY SINGLE BARREL SINGLE BARREL (Barrel Program Available) (Barrel Program Available) Origin: Baraboo, WI Origin: Baraboo, WI Mash: 80% Rye, 10% Malted Barley, 10% Corn Mash: 60% Corn, 20% Malted Barley, 20% Rye Nose: Cinnamon, Hints of Oak Nose: Vanilla, Honey, Light Spices Tongue: Spicy Rye, Honey Tongue: Buttered Popcorn, Raw Corn Husk, Rye Spice Finish Accolades: Silver - WSWA 2017 ABV 48% Size: 750ML ABV 48% Size: 750ML DRIFTLESS GLEN DRIFTLESS GLEN RYE WHISKEY BOURBON WHISKEY Origin: Baraboo, WI Origin: Baraboo, WI Mash: 80% Rye, 10% Malted Barley, 10% Corn Mash: 60% Corn, 20% Rye, 20% Malted Barley Nose: White pepper, Burnt Oak Nose: Vanilla, Caramel Corn Tongue: Spicy Vanilla, Honey Tongue: Light Molasses, Brown Sugar Toffee ABV 48% Size: 750ML ABV 48% Size: 750ML INDIAN RAMPUR INDIAN SINGLE VINN WHISKEY MALT WHISKY DOUBLE CASK Origin: Wilsonville, OR Origin: Rampur, India Mash: 100% Long Grain Rice Mash: 100% Indian Malted Barley Nose: Toffee, Fruit Gummies Nose: Tropical Fruit, Deep Malt, Oak Tongue: Sweet, Tapioca, Spicy Cocoa Tongue: Sherry, Rich Fruit ABV 43% Size: 375ML/750ML ABV 45% Size: 750ML 1 Spirits Catalog 2019 WHISKEY JAPANESE RAMPUR INDIAN SINGLE KUJIRA MALT WHISKY RYUKYU WHISKY 20 YEAR Origin:
    [Show full text]
  • World's Best Wines & Spirits
    ULTIMATE BEVERAGE CHALLENGE ULTIMATE GUIDE TO THE WORLD’S BEST WINES & SPIRITS 2019 PUBLISHED JOINTLY BY BEVERAGE MEDIA GROUP & ULTIMATE BEVERAGE CHALLENGE CONGRATULATIONS TO THIS YEAR’S HIGH-SCORING WINES Chateau Malbec Chateau Ferrande Chateau Haut Surget Louis Laurent Tour Prignac Chateau Barreyres 2016 Bordeaux 2016 Graves 2015 Lalande de 2018 Rosé d’Anjou Grand Reserve 2016 Haut-Medoc 94 - FINALIST 93 - FINALIST Pomerol 93 - FINALIST 2016 Medoc 91 GREAT VALUE GREAT VALUE 93 - FINALIST GREAT VALUE 92 Aime Roquesante Chateau D’Arcins Chateau Tour Maison Castel Michel Lelu 2018 Cotes du 2015 Haut-Medoc Prignac Grande Reserve Muscadet Provence Rosé 90 2015 Medoc Cabernet Sauvignon 2018 Loire Valley 90 - TRIED & TRUE 90 2017 Pays d’Oc 90 - GREAT VALUE 90 Imported by Luneau USA Inc. Westport, CT LuneauUSA.com CONGRATULATIONS TO THIS YEAR’S HIGH-SCORING WINES ULTIMATE BEVERAGE CHALLENGE 2019 IDENTIFYING THE WORLD’S BEST WINES, SPIRITS & SAKES LIKE NO OTHER COMPETITION Ultimate Guide to the World’s Best Wines and Spirits features the At Ultimate Spirits Challenge® (USC) the quality highest-scoring results from Ultimate Beverage Challenge’s® (UBC) rankings for every category for spirits are determined two major international beverage competitions held in 2019: Ultimate with uncommon skill and precision by all-star Ultimate Spirits Challenge® (USC) and Ultimate Wine Challenge® (UWC). Spirits Challenge judging panels convened by USC So, since 2010, why has UBC become the beverage industry’s most Judging Director F. Paul Pacult, whom Forbes. trusted and respected evaluation company? Answers UBC’s Judging com called, “America’s foremost spirits authority”. Chateau Malbec Chateau Ferrande Chateau Haut Surget Louis Laurent Tour Prignac Chateau Barreyres Chairman and Co-Founder F.
    [Show full text]
  • Ilq Nov 10.Pdf
    INTRODUCING THE NEW LOOK OF DEWAR’S® SAME GREAT SCOTCH. BRAND-NEW LOOK. The new portfolio look of DEWAR’S® Blended Scotch Whiskies features the same award-winning Scotch with an authentically modern style that embodies the design, artistry and craftsmanship that’s made DEWAR’S the # 1 selling premium Scotch in the U.S.* From the added wave inspired by the rounded liquid to the gold icons representing the brand’s many awards, the new DEWAR’S packaging is so extraordinary, it deserves to be shot by world-renowned photographer Danny Clinch. Discover more at dewars.com. *Adam’s Liquor Handbook 2009 ENJOY RESPONSIBLY. ©2010 DEWAR’S AND WHITE LABEL ARE TRADEMARKS. IMPORTED BY JOHN DEWAR & SONS COMPANY, CORAL GABLES, FL. BLENDED SCOTCH WHISKIES – EACH 40% ALC. BY VOL. THE OFFICIALOFFICIAL PRICELIST OF THE IOWA ALCOHOLIC BEVERAGES DIVISION NOVEMBER 2010 IowaABD.com PUBLISHED BY DavisDenny Get Involved 2545 Highland Avenue, Suite 102 Birmingham, AL 35205 E-mail: [email protected] “Tell me and I’ll forget; show me and I may remember; involve me and I’ll understand.” CREATIVE DIRECTOR Pilar Taylor – Chinese Proverb CONTRIBUTING WRITERS Luke Anthony It’s hard to believe it’s been six months since beginning my tenure at the Iowa Norma Butterworth-McKittrick Alcoholic Beverages Division. I’ve learned so much and made many changes. I am most IABD CONTRIBUTIONS excited about moving on from the planning stage to rolling up my sleeves and taking action Tonya Dusold on many opportunities, especially in the areas of education and outreach. ADVERTISING & The Division has a new focus on education and I am pleased to announce that Shannon PRODUCTION MANAGER Margriet Linthout Hagge will be leading this new program as the Education and Outreach Coordinator.
    [Show full text]
  • Brand Listing for the State of Texas
    BRAND LISTING FOR THE STATE OF TEXAS © 2016 Southern Glazer’s Wine & Spirits SOUTHERNGLAZERS.COM Bourbon/Whiskey A.H. Hirsch Carpenders Hibiki Michter’s South House Alberta Rye Moonshine Hirsch Nikka Stillhouse American Born Champion Imperial Blend Old Crow Sunnybrook Moonshine Corner Creek Ironroot Republic Old Fitzgerald Sweet Carolina Angel’s Envy Dant Bourbon Moonshine Old Grand Dad Ten High Bakers Bourbon Defiant Jacob’s Ghost Old Grand Dad Bond Tom Moore Balcones Devil’s Cut by Jim James Henderson Old Parr TW Samuels Basil Haydens Beam James Oliver Old Potrero TX Whiskey Bellows Bourbon Dickel Jefferson’s Old Taylor Very Old Barton Bellows Club E.H. Taylor Jim Beam Olde Bourbon West Cork Bernheim Elijah Craig JR Ewing Ole Smoky Moonshine Westland American Blood Oath Bourbon Evan Williams JTS Brown Parker’s Heritage Westward Straight Blue Lacy Everclear Kavalan Paul Jones WhistlePig Bone Bourbon Ezra Brooks Kentucky Beau Phillips Hot Stuff Whyte & Mackay Bonnie Rose Fighting Cock Kentucky Choice Pikesville Witherspoons Bookers Fitch’s Goat Kentucky Deluxe Private Cellar Woodstock Booze Box Four Roses Kentucky Tavern Rebel Reserve Woody Creek Rye Bourbon Deluxe Georgia Moon Kessler Rebel Yell Yamazaki Bowman Hakushu Knob Creek Red River Bourbon Bulleit Bourbon Hatfield & McCoy Larceny Red Stag by Jim Beam Burnside Bourbon Heaven Hill Bourbon Lock Stock & Barrel Redemption Rye Cabin Fever Henderson Maker’s Mark Ridgemont 1792 Cabin Still Henry McKenna Mattingly & Moore Royal Bourbon Calvert Extra Herman Marshall Mellow Seagram’s 7
    [Show full text]
  • Beer Market Insights 2014 China In-Depth Analysis of Key Brewers, Brands, Volume, Value and Segmentation Trends and Opportunities in the Beer Market
    Beer Market Insights 2014 China In-depth Analysis of Key Brewers, Brands, Volume, Value and Segmentation Trends and Opportunities in the Beer Market www.canadean.com Sample Pages Published: June 2014 Summary The China Beer Market Insights report comprises a high level market research data on the China beer industry. The report provides readers with an excellent way of gaining a thorough understanding of the dynamics and structure of the China Beer industry. Data includes volumes from 2009 to 2013 plus 2014 forecast, enabling historical and current trend analysis. In-depth market segmentation is presented: mainstream, premium, super premium, discount, alcoholic strength, local segmentation and beer type. It also provides data and analysis of the performance of both domestic and imported brands and reports on new product activity in 2013. It presents an analysis of industry structure, and reports on company volumes, with the addition of brewer profiles for the major brewers. The report provides distribution channel data for total market (on- vs off-premise) and discusses the latest trends in the key sub-channels. Packaging data includes consumption volumes by pack material, type, size, refillable vs non-refillable, multi-serve vs single serve. Market valuation data and pricing data are also provided. Key Findings • Beer around China witnessing positive trends • Exports increase in China beer, Tsingtao leading Chinese beer around the world • New innovation in Chinese beer contributing to the increase in sales Reasons to Buy • The China Beer Market Insight report is designed for clients needing a quality in-depth understanding of the dynamics and structure of the Beer market • The report provides a much more granular and detailed data set than our competitors.
    [Show full text]
  • Sölulisti Áfengis 2002.Htm
    Vara - Sölulisti áfengis Tímabil 01.01.02 - 31.12.02 Almenn sala, veitingasala, diplósala, risna Nr. Sala (magn) Eining Lítrar Alkóhóllítrar 01. Rauðvín 00001 Sérpöntun-rauðvín 4.073 fl. 2.557,2 325,8 Samtals 4.073 2.557,2 325,8 01.1 Rauðvín - stærri en 750 ml 00044 Mouton Cadet 10 fl. 15,0 1,8 00096 Jean-Claude Pepin Herault 16.557 Box 49.671,0 5.712,2 00097 Jean-Claude Pepin Herault 5.237 Box 26.185,0 3.011,3 00098 Le Cep Merlot 29.331 Box 87.993,0 11.228,1 00105 Vin de Pays de Vaucluse 2.223 Box 6.669,0 800,3 00107 Vin de Pays de Vaucluse 2.056 Box 10.280,0 1.233,6 00162 Pasqua Merlot delle Venezie 24.113 fl. 36.169,5 3.978,6 00165 Riunite Lambrusco 11.752 fl. 17.628,0 1.410,2 00190 Paul Masson Burgundy 4.434 fl. 6.651,0 831,4 03041 Bodegas Hijos de Alberto Gutierrez 2.519 Box 12.595,0 1.574,4 04019 Cotes du Luberon 191 Box 573,0 71,6 04120 Stowells Vin de Pays du Gard 1.669 Box 5.007,0 587,0 04121 Le Piat d'Or 233 fl. 233,0 28,0 04122 Cep Or Syrah Rouge 246 Box 738,0 92,3 04319 Ronco Vino da Tavola Rosso 123 Box 615,0 70,7 06607 Delicato Cabernet Sauvignon 41 fl. 61,5 8,0 06926 Barramundi Shiraz Merlot 6.865 Box 20.595,0 2.574,4 07052 Rene Barbier Tinto Anejo 842 Box 2.526,0 315,8 07154 Pasqua Cabernet Merlot Venezie 2.326 Box 6.978,0 837,4 07192 Fratelli Cei Chianti 1.218 fl.
    [Show full text]
  • Crc - Liquor List
    2701 W Howard Street Chicago, IL 60645-1303 PH: 773.465.3900 Fax: 773.465.6632 Rabbi Sholem Fishbane Kashruth Administrator Items listed as "Recommended" do not require a kosher symbol unless they are marked with a star (*) This list is updated regularly and should be considered accurate until December 31, 2013 cRc - Liquor List Bar Stock Items Bar Stock Items Bar equipment (strainers, shot measures, blenders, stir Other rods, shakers, etc.) used with non-kosher products Olives - Green should be properly cleaned and/or kashered prior to Require Certification use with kosher products. Onions - Pearl Canned or jarred require certification Recommended Coco Lopez OU* Beer Daily's OU* All unflavored beers with no additives are acceptable, OU* Holland House even without Kosher certification. This applies to both Jamaica John cRc* American and imported beers, light, dark and non- Jero OK* alcoholic beers. Mr & Mrs T OU or OK* Many breweries produce specialty brews that have Rose's - Grenadine OU* additives; please check the label and do not assume Rose's - Lime OU* that all varieties are acceptable. Furthermore, beers known to be produced at microbreweries, pub K* Tabasco - Hot Pepper Sauce breweries, or craft breweries require certification. Underberg - Herb Mix for Underberg OU* Natural Herb Bitters Recommended Other 800 - Ice Beer OU Bitters Anheuser-Busch - Redbridge Gluten Require Certification Free Coconut Milk Aspen Edge - Lager OU Requires Certification Blue Moon - Belgian White Ale OU* Cream of Coconut Blue Moon - Full Moon Winter Ale
    [Show full text]
  • Copy of Copy of Last Call Products
    Current Retail Discounted Price Size Product name Price (Effective 8/29) 750 ml BEER BARREL AMERICAN $29.99 $22.73 750 ml BIRD DOG KENTUCKY BOURBON WHISKEY $28.99 $21.99 750 ml JESSE JAMES SPICED $15.91 $12.15 750 ml JESSE JAMES HONEY $15.91 $12.15 750 ml KAVALAN $80.55 $60.66 750 ml LEXINGTON $39.99 $30.24 750 ml MIDNIGHT MOON AMERICAN WHISKEY $19.95 $15.21 750 ml PEARSE LYONS RESERVE $33.99 $25.74 750 ml REBEL RESERVE $20.49 $15.61 750 ml ROGUE DEAD GUY $49.95 $37.71 750 ml STILLHOUSE COCONUT $18.99 $14.46 750 ml TOWN BRANCH RYE $58.00 $43.75 750 ml CLIMAX FIRE NO 32 $26.99 $20.49 750 ml MIDNIGHT MOON CHERRY $19.95 $15.21 750 ml MIDNIGHT MOON 80 $19.95 $15.21 750 ml MIDNIGHT MOON BLUEBERRY $19.95 $15.21 1 L ACQUA DI CEDRO $44.62 $33.73 750 ml LAIRD APPLEJACK $14.99 $11.46 750 ml RAYNAL VSOP $14.19 $10.86 1.75 L MACNAUGHTONS $15.99 $12.48 750 ml CANADIAN HUNTER TRV $6.99 $5.46 1.75 L NORTHERN LIGHT $13.99 $10.97 750 ml CARUSO LIMONCELLO $26.99 $20.46 1 L EL TORO TRIPLE SEC $5.49 $4.39 200 ml JAGERMEISTER MINI MEISTERS $9.99 $7.58 750 ml KARATE COWBOY NATURAL $21.99 $16.74 750 ml KARATE COWBOY HONEY WASABI $21.99 $16.74 750 ml MOLINARI EXTRA $22.90 $17.42 1.75 L FLEISCHMANNS GIN $12.99 $10.23 1.75 L GLENMORE $12.99 $10.23 1.75 L HALLERS GIN $12.99 $10.23 750 ml AVERYS TRAIL GIN $31.79 $24.09 750 ml DEATHS DOOR $27.98 $21.24 750 ml HAYMANS SLOE GIN $25.71 $19.49 375 ml HENDRICKS GIN $18.99 $14.37 750 ml JUNIPERO $33.43 $25.32 200 ml NEW AMSTERDAM GIN $3.49 $2.69 750 ml OPIHR $29.95 $22.71 750 ml OXLEY DRY GIN $34.99 $26.49 1 L BURNETTS
    [Show full text]
  • Vermont 802Spirits Current Complete Price List September 2021 1 of 24
    Vermont 802Spirits Current Complete Price List September 2021 VT REG NH VT Sale Price Code Brand Size Price Price Price Save Proof Status per OZ Brandy Brandy Domestic 056308 Allen's Coffee Brandy 1.75L 19.99 15.99 17.99 2.00 70 High Volume 0.30 056306 Allen's Coffee Brandy 750ML 9.99 7.99 60 High Volume 0.39 056310 Allen's Cold Brew Coffee Brandy 750ML 14.99 60 New 0.59 052374 Coronet VSQ Brandy 375ML 4.99 80 High Volume 0.39 052584 E & J Superior Res. VSOP 1.75L 25.99 23.99 80 High Volume 0.44 052581 E & J Superior Res. VSOP 375ML 5.99 5.49 80 High Volume 0.47 052582 E & J Superior Res. VSOP 750ML 14.99 12.99 12.99 2.00 80 High Volume 0.51 052598 E & J VS Brandy 1.75L 24.99 21.99 22.99 2.00 80 High Volume 0.39 052596 E & J VS Brandy 750ML 12.99 11.99 80 High Volume 0.51 052563 E & J XO Brandy 750ML 16.99 15.99 80 High Volume 0.67 073864 E&J Spiced Brandy 750ML 9.99 60 New 0.39 053536 Laird's Applejack 750ML 17.99 15.99 80 High Volume 0.71 054916 Leroux Jezynowka Blackberry Brandy 750ML 11.99 8.99 70 Medium Volume 0.47 900488 Mad Apple Brandy 750ML 46.99 84 Medium Volume 1.85 054438 Mr. Boston Apricot Brandy 1.75L 17.99 13.99 70 High Volume 0.30 054436 Mr.
    [Show full text]
  • Approved Alcoholic Brands 2012-2013
    Approved Brands for: 2012/2013 Last Updated: 5/13/2013 * List is grouped based on Brand Type then sorted by Brand name in alphabetical order. Type: D = Distilled Spirits, W = Wines Nashville Knoxville Memphis Chattanooga TypeBrand Name Registrant Area Area Area Area D (ri)1 - Whiskey Jim Beam Brands Co. HORIZON-NASH B&T ATHENS-MEMP HORIZON-CHAT D 10 Cane - Rum Moet Hennessy USA, Inc. HORIZON-NASH TRIPLE C WEST TN CROW HORIZON-CHAT D 100 Anos - Tequila Jim Beam Brands Co. HORIZON-NASH TRIPLE C WEST TN CROW HORIZON-CHAT D 100 Pipers - Whiskey Heaven Hill Distilleries, Inc. LIPMAN KNOX BEVERAGE WEST TN CROW ATHENS-CHAT D 12 Ouzo - Cordials & Liqueurs Skyy Spirits, LLC HORIZON-NASH KNOX BEVERAGE WEST TN CROW HORIZON-CHAT D 13th Colony Southern - Gin Thirteenth Colony Distilleries, LLC HORIZON-CHAT D 13th Colony Southern - Neutral Spirits or Al Thirteenth Colony Distilleries, LLC HORIZON-CHAT D 1776 Bourbon - Whiskey Georgetown Trading Company, LLC HORIZON-NASH HORIZON-CHAT D 1776 Rye - Whiskey Georgetown Trading Company, LLC HORIZON-NASH KNOX BEVERAGE HORIZON-CHAT D 1800 - Flavored Distilled Spirits Proximo Spirits LIPMAN BEV CONTROL ROBILIO HORIZON-CHAT D 1800 - Tequila Proximo Spirits LIPMAN BEV CONTROL ROBILIO HORIZON-CHAT D 1800 Coleccion - Tequila Proximo Spirits LIPMAN BEV CONTROL ROBILIO HORIZON-CHAT D 1800 Ultimate Margarita - Flavored Distilled Proximo Spirits LIPMAN BEV CONTROL ROBILIO HORIZON-CHAT D 1816 Cask - Whiskey Chattanooga Whiskey Company, LLC ATHENS-NASH B&T ATHENS-MEMP ATHENS-CHAT D 1816 Reserve - Whiskey Chattanooga Whiskey Company, LLC ATHENS-NASH B&T ATHENS-MEMP ATHENS-CHAT D 1921 - Tequila MHW, Ltd.
    [Show full text]
  • VERMONT QUARTERLY PRICE LIST - 05/01/21 Thru 07/31/21
    VERMONT QUARTERLY PRICE LIST - 05/01/21 thru 07/31/21 Adamba Imports International VOR Code Name Size Pack Retail Price State Status 35566 VESICA POTATO VODKA 750ML 12 $14.99 R1-High Volume 34975 ZUBROWKA BISSON GRASS VODKA 750ML 6 $26.99 Special Order Banfi Products Corportation VOR Code Name Size Pack Retail Price State Status 65140 CASTELLO BANFI GRAPPA 750ML 6 $46.99 Special Order 67247 VILLA MARZIA LIMONCELLO 750ML 6 $20.99 Special Order Breckenridge Distillery VOR Code Name Size Pack Retail Price State Status 27461 BRECKENRIDGE BOURBON 750ML 6 $47.99 Special Order Brown Forman Corporation VOR Code Name Size Pack Retail Price State Status 64669 CHAMBORD LIQUEUR ROYALE 50ML 72 $3.99 Special Order 64670 CHAMBORD LIQUEUR ROYALE 50ML 120 $2.99 Special Order 64674 CHAMBORD LIQUEUR ROYALE 375ML 12 $15.99 New 64676 CHAMBORD LIQUEUR ROYALE 750ML 12 $31.99 R1-High Volume 89240 DON EDUARDO ANEJO TEQUILA 750ML 6 $39.99 Special Order 89255 DON EDUARDO REPOSADO TEQUILA 750ML 6 $36.99 Special Order 87460 DON EDUARDO SILVER TEQUILA 750ML 6 $33.99 Special Order 89274 EL JIMADOR ANEJO TEQUILA 750ML 12 $26.99 Special order 87586 EL JIMADOR BLANCO TEQUILA 750ML 12 $23.99 R1-High Volume 89278 EL JIMADOR REPOSADO TEQUILA 750ML 12 $23.99 R1-High Volume 34339 FINLANDIA CRANBERRY FUSION 750ML 12 $20.99 Special Order 35136 FINLANDIA GRAPEFRUIT VODKA 750ML 12 $18.99 Special Order 34346 FINLANDIA LIME FUSION 750ML 12 $20.99 Special Order 34348 FINLANDIA RASPBERRY 750ML 12 $18.99 Special order 34328 FINLANDIA VODKA 1.75L 6 $32.99 Special Order 34321 FINLANDIA
    [Show full text]
  • A Case for Vodka It’S Hard to Call a Spirit ‘Neutral’ When There’S So Much Diversity Within Its Category
    A CASE FOR VODKA IT’S HARD TO CALL A SPIRIT ‘NEUTRAL’ WHEN THERE’S SO MUCH DIVERSITY WITHIN ITS CATEGORY BY JEFF CIOLETTI odka hasn’t attracted the sort of feverish fandom that, with vodka, it’s bottled and distributed say, whiskey and agave spirits have, but that, in a sense, quite soon after distillation and doesn’t have to sit in a barrel for a couple of is by design. If vodka is truly doing its job and being years not making any money. Vodka everything it’s supposed to be, it’s neutral—without color, tonic drinkers typically aren’t looking to aroma or flavor (mostly). What’s to get excited about? break the bank and they can’t go wrong VWell, it still outsells every other spirit—that’s pretty exciting. with something along the lines of Georgi, Popov, Burnett’s or New Amsterdam, all of which sell off-premise for around $13 and under for a 750ml bottle. And there’s The fact of the matter is that vodka’s “authenticity”-minded consumers who a good reason value vodkas come in large blank slate character empowers it to play gravitate toward brown spirits. bottles, too: they are crowdpleasers that exceptionally well with other ingredients “If you pick up a magazine, it’ll say don’t bust budgets—perfect for parties. in cocktails, helping it become the largest that whiskey is the top trend, and now Value-priced vodkas are also ideal spirits category by volume—71.3 million that the female demographic is invested, for infusions, which are a real cash cow of the 226.1 million 9-liter cases that it continues to rise,” observes Sly Cosmo- for Washington, DC’s Eastern European make up the total U.S.
    [Show full text]