Valuation LVMH

Equities

Market Closed - Euronext Paris Other stock markets 01:55:00 09/05/26 am AEST			5-day change	1st Jan Change
472.70 ^EUR	-1.17%		+4.72%	-26.71%

07/05	The Rally Spreads
07/05	Coach parent sees muted quarterly revenue growth, shares slip	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	366,252	340,700	366,368	317,588	319,356	234,644	-	-
Change	-	-6.98%	7.53%	-13.31%	0.56%	-26.53%	-	-
Enterprise Value (EV) ¹	375,859	368,547	397,039	348,731	346,923	258,298	254,099	249,674
Change	-	-1.95%	7.73%	-12.17%	-0.52%	-25.55%	-1.63%	-1.74%
P/E ratio	30.4x	24.3x	24.2x	25.3x	29.5x	21.1x	18.4x	16.5x
PBR	7.77x	6.19x	6.01x	4.7x	4.76x	3.28x	3.01x	2.79x
PEG	-	1.4x	2.95x	-1.5x	-2.3x	9.06x	1.3x	1.4x
Capitalization / Revenue	5.7x	4.3x	4.25x	3.75x	3.95x	2.89x	2.75x	2.58x
EV / Revenue	5.85x	4.65x	4.61x	4.12x	4.29x	3.18x	2.98x	2.75x
EV / EBITDA	16.4x	13.5x	13.2x	12.7x	13.5x	10.4x	9.38x	8.67x
EV / EBIT	21.9x	17.5x	17.4x	17.8x	19.5x	14.6x	13.1x	11.9x
EV / FCF	27.8x	36.4x	49x	33.3x	30.6x	20.1x	19.4x	16.9x
FCF Yield	3.6%	2.74%	2.04%	3%	3.27%	4.97%	5.17%	5.9%
Dividend per Share ²	7	12	13	13	13	13.02	14.21	15.59
Rate of return	0.96%	1.76%	1.77%	2.05%	2.02%	2.75%	3.01%	3.3%
EPS ²	23.89	28.03	30.33	25.12	21.85	22.36	25.65	28.57
Distribution rate	29.3%	42.8%	42.9%	51.8%	59.5%	58.2%	55.4%	54.6%
Net sales ¹	64,215	79,184	86,153	84,683	80,807	81,174	85,381	90,826
EBITDA ¹	22,981	27,281	29,979	27,367	25,756	24,782	27,100	28,783
EBIT ¹	17,151	21,055	22,802	19,571	17,755	17,662	19,351	21,003
Net income ¹	12,036	14,084	15,174	12,550	10,878	11,240	12,794	14,089
Net Debt ¹	9,607	27,847	30,671	31,143	27,567	23,654	19,455	15,030
Reference price ²	727.00	679.90	733.60	635.50	645.00	472.70	472.70	472.70
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.($)
LVMH	21.14x	3.18x	10.42x	2.75%	276B
RALPH LAUREN CORPORATION	23.5x	2.77x	14.75x	0.98%	21.7B
MONCLER S.P.A.	22.81x	4.33x	10.62x	2.48%	17.42B
LULULEMON ATHLETICA INC.	10.66x	1.14x	5.13x	-.--%	15.1B
GILDAN ACTIVEWEAR INC.	15.7x	2.34x	9.88x	1.73%	10.97B
LEVI STRAUSS & CO.	14.8x	1.47x	9.67x	2.55%	8.72B
V.F. CORPORATION	22.75x	1.15x	11.77x	1.91%	7.43B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	11.77x	1.48x	6.45x	7.12%	6.52B
LI NING COMPANY LIMITED	14.26x	0.78x	4.57x	3.52%	6.4B
Average	17.49x	2.07x	9.25x	2.56%	41.16B
Weighted average by Cap.	20.37x	2.95x	10.29x	2.56%