|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 196.50 CHF | +0.18% |
|
+2.93% | +14.21% |
| 28/07 | Louis Vuitton Owner LVMH's Sales Accelerate, Signaling Hope For Luxury Recovery -- 2nd Update | DJ |
| 28/07 | LVMH sales tick up as US luxury demand offsets hit from Iran war | RE |
Company Valuation: COMPAGNIE FINANCIERE RICHEMONT
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 65,897 | 84,028 | 83,061 | 94,508 | 88,078 | 123,244 | - | - |
| Change | - | 27.51% | -1.15% | 13.78% | -6.8% | 39.93% | - | - |
| Enterprise Value (EV) 1 | 67,278 | 84,880 | 75,611 | 86,251 | 79,582 | 114,221 | 113,123 | 111,498 |
| Change | - | 26.16% | -10.92% | 14.07% | -7.73% | 43.53% | -0.96% | -1.44% |
| P/E | 31.9x | 271x | 34.7x | 34.3x | 25.4x | 27.7x | 24.3x | 21.6x |
| PBR | 3.02x | 4.04x | 3.99x | 4.27x | 3.67x | 4.75x | 4.38x | 4.02x |
| PEG | - | -3.2x | 0x | 2.4x | 1x | 1x | 1.7x | 1.7x |
| Capitalization / Revenue | 3.44x | 4.21x | 4.03x | 4.42x | 3.93x | 4.9x | 4.57x | 4.28x |
| EV / Revenue | 3.51x | 4.25x | 3.67x | 4.03x | 3.55x | 4.54x | 4.2x | 3.87x |
| EV / EBITDA | 13.6x | 13.1x | 12.1x | 14.3x | 13x | 16.1x | 14.2x | 12.7x |
| EV / EBIT | 19.8x | 16.9x | 15.8x | 19.3x | 17.7x | 21x | 18.1x | 15.9x |
| EV / FCF | 17.6x | 23.4x | 19.8x | 25.3x | 20.3x | 32.5x | 24.3x | 21.5x |
| FCF Yield | 5.69% | 4.28% | 5.06% | 3.95% | 4.92% | 3.08% | 4.11% | 4.65% |
| Dividend per Share 2 | 2.186 | 2.566 | 2.787 | 3.206 | 3.621 | 4.297 | 4.803 | 5.314 |
| Rate of return | 1.9% | 1.74% | 1.97% | 2% | 2.42% | 2.05% | 2.29% | 2.54% |
| EPS 2 | 3.611 | 0.543 | 4.077 | 4.671 | 5.909 | 7.553 | 8.607 | 9.685 |
| Distribution rate | 60.5% | 473% | 68.4% | 68.6% | 61.3% | 56.9% | 55.8% | 54.9% |
| Net sales 1 | 19,181 | 19,953 | 20,616 | 21,399 | 22,420 | 25,132 | 26,965 | 28,815 |
| EBITDA 1 | 4,943 | 6,504 | 6,226 | 6,027 | 6,101 | 7,102 | 7,975 | 8,770 |
| EBIT 1 | 3,390 | 5,031 | 4,794 | 4,467 | 4,492 | 5,434 | 6,239 | 6,997 |
| Net income 1 | 2,074 | 313 | 2,362 | 2,751 | 3,484 | 4,364 | 5,031 | 5,609 |
| Net Debt 1 | 1,381 | 852 | -7,450 | -8,257 | -8,496 | -9,022 | -10,120 | -11,746 |
| Reference price 2 | 115.35 | 147.14 | 141.34 | 160.09 | 149.81 | 209.48 | 209.48 | 209.48 |
| Nbr of stocks (in thousands) | 571,280 | 571,057 | 587,682 | 590,354 | 587,940 | 588,340 | - | - |
| Announcement Date | 20/5/22 | 12/5/23 | 17/5/24 | 16/5/25 | 22/5/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.73x | 4.54x | 16.08x | 2.05% | 142B | |
| 73.55x | 5.03x | 47.65x | 0.31% | 46.45B | |
| 11.55x | 1.32x | 8.48x | 6.3% | 15.48B | |
| 13.05x | 2.14x | 7.1x | 2.52% | 8.84B | |
| 7.31x | 1.47x | 5.15x | 9.76% | 7.91B | |
| 11.77x | 0.19x | 3.15x | 5.07% | 2.27B | |
| 11.13x | 1.33x | 6.91x | 7.8% | 2.05B | |
| 21.47x | - | - | - | 1.92B | |
| 9.39x | - | - | 5.67% | 1.91B | |
| 13.42x | - | - | 6.64% | 1.41B | |
| Average | 20.04x | 2.29x | 13.50x | 5.13% | 23.03B | |
| Weighted average by Cap. | 34.03x | 4.15x | 21.13x | 2.41% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CFR Stock
- Valuation COMPAGNIE FINANCIERE RICHEMONT
Select your edition
All financial news and data tailored to specific country editions
