Valuation LVMH

Stocks

Market Closed - Euronext Paris 03:55:00 29/10/26 am AEDT			After hours 04:21:15 am
385.00 ^EUR	-0.84%		385.58	+0.15%

10:05pm	Symrise heads for worst day in 18 years on growth, margin woes	RE
07:53pm	Adyen shares drop 12% as lower margin target overshadows revenue beat	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	366,252	340,700	366,368	317,588	319,356	191,446	-	-
Change	-	-6.98%	7.53%	-13.31%	0.56%	-40.05%	-	-
Enterprise Value (EV) ¹	375,859	368,547	397,039	348,731	346,923	214,676	211,457	208,056
Change	-	-1.95%	7.73%	-12.17%	-0.52%	-38.12%	-1.5%	-1.61%
P/E	30.4x	24.3x	24.2x	25.3x	29.5x	17.6x	16.2x	14.8x
PBR	7.77x	6.19x	6.01x	4.7x	4.76x	2.7x	2.51x	2.34x
PEG	-	1.4x	2.95x	-1.5x	-2.3x	22x	1.85x	1.58x
Capitalization / Revenue	5.7x	4.3x	4.25x	3.75x	3.95x	2.38x	2.27x	2.17x
EV / Revenue	5.85x	4.65x	4.61x	4.12x	4.29x	2.67x	2.51x	2.35x
EV / EBITDA	16.4x	13.5x	13.2x	12.7x	13.5x	8.94x	8.29x	7.68x
EV / EBIT	21.9x	17.5x	17.4x	17.8x	19.5x	12.5x	11.5x	10.6x
EV / FCF	27.8x	36.4x	49x	33.3x	30.6x	19x	16.9x	15.9x
FCF Yield	3.6%	2.74%	2.04%	3%	3.27%	5.26%	5.93%	6.3%
Dividend per Share ²	7	12	13	13	13	12.93	13.65	14.45
Rate of return	0.96%	1.76%	1.77%	2.05%	2.02%	3.33%	3.52%	3.72%
EPS ²	23.89	28.03	30.33	25.12	21.85	22.02	23.96	26.2
Distribution rate	29.3%	42.8%	42.9%	51.8%	59.5%	58.7%	57%	55.1%
Net sales ¹	64,215	79,184	86,153	84,683	80,807	80,466	84,175	88,421
EBITDA ¹	22,981	27,281	29,979	27,367	25,756	24,017	25,517	27,104
EBIT ¹	17,151	21,055	22,802	19,571	17,755	17,240	18,381	19,643
Net income ¹	12,036	14,084	15,174	12,550	10,878	11,000	12,001	13,162
Net Debt ¹	9,607	27,847	30,671	31,143	27,567	23,231	20,011	16,610
Reference price ²	727.00	679.90	733.60	635.50	645.00	388.25	388.25	388.25
Nbr of stocks (in thousands)	503,785	501,103	499,410	499,744	495,126	493,099	-	-
Announcement Date	27/1/22	26/1/23	25/1/24	28/1/25	27/1/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LVMH	17.63x	2.67x	8.94x	3.33%	213B
HERMÈS INTERNATIONAL	29.23x	7.19x	15.96x	1.46%	148B
COMPAGNIE FINANCIERE RICHEMONT	23.78x	3.78x	13.29x	2.43%	117B
TITAN COMPANY LIMITED	60.23x	4.36x	39.95x	0.42%	40.82B
ANTA SPORTS PRODUCTS LIMITED	11.33x	1.67x	5.79x	4.09%	25.69B
RALPH LAUREN CORPORATION	21.07x	2.79x	14.2x	0.99%	23.31B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	10.09x	1.17x	7.55x	7.27%	13.65B
MONCLER S.P.A.	18.03x	3.42x	8.54x	3.24%	12.76B
PRADA S.P.A.	14.33x	2.27x	6.82x	3.57%	12.14B
Average	22.86x	3.26x	13.45x	2.98%	67.36B
Weighted average by Cap.	24.15x	4.04x	13.56x	2.54%