Valuation LVMH Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 03:32:43 28/07/26 am AEST			Pre-market 03:27:45 pm
460.70 ^EUR	-0.92%		459.80	-0.20%

03:18pm	Bernstein Tweaks Estimates for LVMH After H1 Results	MT
02:57pm	French and Benelux stocks-Factors to watch	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	231,715	-	-
Change	-	-6.98%	7.53%	-13.31%	0.56%	-27.44%	-	-
Enterprise Value (EV) ¹	375,859	368,547	397,039	348,731	346,923	255,654	252,214	248,666
Change	-	-1.95%	7.73%	-12.17%	-0.52%	-26.31%	-1.35%	-1.41%
P/E	30.4x	24.3x	24.2x	25.3x	29.5x	20.7x	18.2x	16.5x
PBR	7.77x	6.19x	6.01x	4.7x	4.76x	3.17x	2.98x	2.76x
PEG	-	1.4x	2.95x	-1.5x	-2.3x	6.03x	1.4x	1.6x
Capitalization / Revenue	5.7x	4.3x	4.25x	3.75x	3.95x	2.87x	2.72x	2.57x
EV / Revenue	5.85x	4.65x	4.61x	4.12x	4.29x	3.16x	2.96x	2.76x
EV / EBITDA	16.4x	13.5x	13.2x	12.7x	13.5x	10.5x	9.59x	8.8x
EV / EBIT	21.9x	17.5x	17.4x	17.8x	19.5x	14.5x	13.2x	12x
EV / FCF	27.8x	36.4x	49x	33.3x	30.6x	25x	19.8x	18.2x
FCF Yield	3.6%	2.74%	2.04%	3%	3.27%	3.99%	5.05%	5.51%
Dividend per Share ²	7	12	13	13	13	13.2	14.02	15.12
Rate of return	0.96%	1.76%	1.77%	2.05%	2.02%	2.83%	3%	3.24%
EPS ²	23.89	28.03	30.33	25.12	21.85	22.6	25.63	28.27
Distribution rate	29.3%	42.8%	42.9%	51.8%	59.5%	58.4%	54.7%	53.5%
Net sales ¹	64,215	79,184	86,153	84,683	80,807	80,871	85,197	90,184
EBITDA ¹	22,981	27,281	29,979	27,367	25,756	24,464	26,306	28,268
EBIT ¹	17,151	21,055	22,802	19,571	17,755	17,636	19,117	20,643
Net income ¹	12,036	14,084	15,174	12,550	10,878	11,312	12,661	13,924
Net Debt ¹	9,607	27,847	30,671	31,143	27,567	23,938	20,499	16,951
Reference price ²	727.00	679.90	733.60	635.50	645.00	466.80	466.80	466.80
Nbr of stocks (in thousands)	503,785	501,103	499,410	499,744	495,126	496,391	-	-
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.($)
RALPH LAUREN CORPORATION	20.32x	2.63x	13.37x	1.03%	22.61B
MONCLER S.P.A.	20.01x	3.84x	9.37x	2.91%	14.93B
LULULEMON ATHLETICA INC.	10.35x	1x	4.79x	-.--%	13.38B
LEVI STRAUSS & CO.	15.93x	1.58x	10.35x	2.43%	9.83B
GILDAN ACTIVEWEAR INC.	13.26x	2.04x	8.63x	2.03%	9.4B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	12.74x	1.61x	7.03x	6.59%	7.11B
V.F. CORPORATION	16.61x	1.01x	9.4x	2.12%	6.72B
Average	15.60x	1.96x	8.99x	2.45%	12B
Weighted average by Cap.	16.43x	2.18x	9.55x	2.03%