Subscribe

Davide Campari-Milano N.V. (CPR.MI)

EUR5.56 +0.04 (+0.65%)
IT MIL Consumer Defensive Beverages - Wineries & Distilleries
Address Via Franco Sacchetti 20 20099
Sesto San Giovanni, MI, IT
CEO Simon Hunt
IPO 2001-07-06
ISIN NL0015435975

Explore sections of this company profile

Also trades on Italian Stock Exchange · CPR.MI (EUR) London Stock Exchange · 0ROY.L (EUR) Other OTC · DVCMY (USD) Other OTC · DVDCF (USD)
Description

Davide Campari-Milano N.V., through its various subsidiaries, is globally engaged in the marketing and distribution of an extensive range of alcoholic and non-alcoholic beverages. Its operations span multiple continents, covering the Americas, the Middle East, Africa, Europe, and the Asia-Pacific region. The company's diverse product portfolio features numerous spirit categories, including aperitifs, vodkas, liqueurs, bitters, whiskies, tequilas, rums, gins, and cognacs. Additionally, it offers champagne and alcohol-free aperitifs, all marketed under prominent labels such as Aperol, Campari, SKYY, Wild Turkey, Grand Marnier, Appleton Estate, and Wray & Nephew Overproof, among others. Established in 1860, the company's corporate headquarters are situated in Sesto San Giovanni, Italy. Davide Campari-Milano N.V. is a part of Lagfin S.C.A., Société en Commandite par Actions, as one of its subsidiaries.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR5.56 +0.04 (+0.65%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
8M
Beta
0.45
Float Shares
567.11M
Free Float %
47.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.06% -0.50% -11.08% -12.19% -4.57% +1.67% -2.40% -53.93% -47.10% +28.19% +659.59%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
5.56
DCF (Unlevered) 4.10 -26.2%
DCF (Levered) 12.59 +126.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 38% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 5 0
Hold 12 0
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.04
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Beverages - Wineries & Distilleries: -2.7%
    -0.6% Q4'25: +4.3% (vs Q4'23)
  • EPS growth Beverages - Wineries & Distilleries: -4.2%
    +70.6% Q4'25: -143.8% (vs Q4'23)
  • FCF margin FCF growth · Beverages - Wineries & Distilleries: +19.1%
    +10.4% Q4'25: +24.2% (vs Q4'23)
  • EBIT margin Beverages - Wineries & Distilleries: +16.0%
    +18.5% Q4'25: +13.8% (vs Q4'23)
  • ROIC Beverages - Wineries & Distilleries: +6.4%
    +7.2% Q4'25: +11.3% (vs Q4'23)
  • Share dilution Beverages - Wineries & Distilleries: +0.0%
    -0.1% Q4'25: +5.7% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Beverages - Wineries & Distilleries: -0.29×
    3.59× Q4'25: 2.25× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.47) × ERP
WACC = 72% × Ke + 28% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 4.10 Current price: 5.56
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
20 Rev. Ana.
17 EPS Ana.
Dec 2027
20 Rev. Ana.
17 EPS Ana.
Dec 2028
18 Rev. Ana.
10 EPS Ana.
Dec 2029
11 Rev. Ana.
4 EPS Ana.
Dec 2030
9 Rev. Ana.
4 EPS Ana.
Revenue
1.52B
est: 1.52B (+0.0%)
1.56B
est: 1.56B (+0.0%)
1.66B
est: 1.66B (0.0%)
1.73B
est: 1.72B (+0.1%)
1.82B
est: 1.80B (+0.6%)
1.71B
est: 1.71B (-0.1%)
1.84B
est: 1.84B (-0.1%)
1.77B
est: 1.78B (-0.4%)
2.17B
est: 2.16B (+0.6%)
2.70B
est: 2.69B (+0.4%)
2.92B
est: 2.98B (-2.2%)
3.07B
est: 3.02B (+1.5%)
3.05B
est: 3.05B (+0.2%)
3.05B
2.98B – 3.17B
+0.0% YoY
3.18B
3.01B – 3.32B
+4.3% YoY
3.33B
3.33B – 3.34B
+4.9% YoY
3.52B
3.39B – 3.67B
+5.7% YoY
3.79B
3.64B – 3.94B
+7.4% YoY
EBITDA
341.40M
est: 309.34M (+10.4%)
337.00M
est: 316.63M (+6.4%)
384.60M
est: 336.42M (+14.3%)
403.10M
est: 350.03M (+15.2%)
477.20M
est: 366.25M (+30.3%)
473.60M
est: 347.74M (+36.2%)
467.70M
est: 374.16M (+25.0%)
323.20M
est: 361.24M (-10.5%)
496.60M
est: 438.24M (+13.3%)
597.00M
est: 545.60M (+9.4%)
647.50M
est: 636.49M (+1.7%)
493.40M
est: 644.79M (-23.5%)
713.90M
est: 649.49M (+9.9%)
649.61M
636.01M – 675.25M
+0.0% YoY
677.75M
641.84M – 707.85M
+4.3% YoY
711.24M
709.96M – 712.52M
+4.9% YoY
751.45M
723.42M – 783.01M
+5.7% YoY
807.39M
777.28M – 841.30M
+7.4% YoY
EBIT
289.60M
est: 250.33M (+15.7%)
254.90M
est: 256.23M (-0.5%)
313.80M
est: 272.24M (+15.3%)
305.50M
est: 283.25M (+7.9%)
364.00M
est: 296.38M (+22.8%)
384.80M
est: 281.40M (+36.7%)
395.90M
est: 302.78M (+30.8%)
245.20M
est: 292.32M (-16.1%)
416.90M
est: 354.64M (+17.6%)
506.50M
est: 441.51M (+14.7%)
537.30M
est: 518.20M (+3.7%)
365.70M
est: 524.96M (-30.3%)
565.60M
est: 528.79M (+7.0%)
528.88M
517.81M – 549.76M
+0.0% YoY
551.79M
522.56M – 576.30M
+4.3% YoY
579.06M
578.02M – 580.10M
+4.9% YoY
611.79M
588.98M – 637.49M
+5.7% YoY
657.34M
632.82M – 684.95M
+7.4% YoY
Net Income
149.80M
128.90M
175.40M
est: 182.69M (-4.0%)
166.30M
est: 201.55M (-17.5%)
356.40M
est: 244.55M (+45.7%)
296.30M
est: 260.16M (+13.9%)
308.40M
est: 287.20M (+7.4%)
187.90M
est: 222.05M (-15.4%)
284.80M
est: 324.24M (-12.2%)
333.00M
est: 422.05M (-21.1%)
330.50M
est: 333.30M (-0.8%)
201.60M
est: 354.10M (-43.1%)
346.30M
est: 346.30M (+0.0%)
376.01M
335.11M – 404.53M
+8.6% YoY
418.72M
356.78M – 487.61M
+11.4% YoY
461.27M
409.61M – 541.83M
+10.2% YoY
509.20M
484.50M – 537.00M
+10.4% YoY
619.11M
589.10M – 652.92M
+21.6% YoY
SGA
313.80M
est: 362.19M (-13.4%)
323.20M
est: 370.73M (-12.8%)
352.60M
est: 393.89M (-10.5%)
375.10M
est: 409.83M (-8.5%)
405.90M
est: 428.83M (-5.3%)
360.40M
est: 407.15M (-11.5%)
410.20M
est: 438.08M (-6.4%)
341.10M
est: 422.95M (-19.4%)
422.70M
est: 513.11M (-17.6%)
542.20M
est: 638.81M (-15.1%)
1.10B
est: 707.94M (+55.3%)
686.20M
est: 717.18M (-4.3%)
581.00M
est: 722.41M (-19.6%)
722.54M
707.41M – 751.06M
+0.0% YoY
753.83M
713.90M – 787.31M
+4.3% YoY
791.09M
789.66M – 792.51M
+4.9% YoY
835.81M
804.63M – 870.91M
+5.7% YoY
898.03M
864.53M – 935.74M
+7.4% YoY
EPS
0.13
0.11
0.15
est: 0.15 (-1.4%)
0.14
est: 0.17 (-16.6%)
0.31
est: 0.20 (+52.2%)
0.26
est: 0.22 (+20.0%)
0.27
est: 0.24 (+12.8%)
0.17
est: 0.18 (-8.1%)
0.25
est: 0.27 (-7.4%)
0.30
est: 0.35 (-13.5%)
0.29
est: 0.29 (+1.4%)
0.17
est: 0.29 (-42.3%)
0.29
est: 0.30 (-2.8%)
0.31
0.28 – 0.34
+4.4% YoY
0.35
0.30 – 0.41
+11.4% YoY
0.38
0.34 – 0.45
+10.8% YoY
0.42
0.40 – 0.45
+10.6% YoY
0.52
0.49 – 0.54
+21.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-28 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-27 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-26 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-25 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-22 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-21 B+ 3/5 5/5 3/5 4/5 2/5 2/5 3/5
2026-05-20 B+ 3/5 5/5 3/5 4/5 2/5 2/5 3/5
2026-05-19 B+ 3/5 5/5 3/5 4/5 2/5 2/5 3/5
2026-05-18 B+ 3/5 5/5 3/5 4/5 2/5 2/5 3/5
2026-05-15 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-05-14 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-05-13 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-05-12 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-05-11 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-05-08 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-05-07 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-05-06 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-05-05 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-05-04 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-04-30 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-04-29 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-28 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-27 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-24 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-23 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-22 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-21 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-20 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-17 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-16 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
361.55M
OE per share TTM
0.30
Owner's Yield
5.39%
Maintenance CapEx ratio
126.16%
Maint CapEx / Avg PPE
38.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 51 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
109.1K
Shares Outstanding
1.20B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Simon Hunt CEO & Executive Director 4M male
Fabio Di Fede Chief Legal and M&A Officer & Executive Director 2M male
Jean-Marie Laborde Executive Vice Chairman 325.0K male
Liam Gohery Group Head of Global Supply Chain male
Matthijs Kramer Managing Director of Developing Markets male
Patrick Piana Managing Director of Europe male
Satya Sharma Managing Director of Asia Pacific male
Thomas Moradpour CMO & Global Head of Strategy male
Ugo Fiorenzo Managing Director of North Americas male
Francesco Renato Mele CFO Executive Director male
Jose Silva Group Head of Technology & Services male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits