Valuation LVMH

Stocks

Real-time Euronext Paris Other stock markets 07:27:18 08/07/26 pm AEST			5-day change	1st Jan Change
481.90 ^EUR	-2.80%		+0.11%	-25.34%

08/07	Giorgio Armani Prive shows beaded blazers and evening gowns on Paris haute couture runway	RE
07/07	Dior shows pleated, sculptural haute couture dresses in Paris after Taylor Swift win	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	246,111	-	-
Change	-	-6.98%	7.53%	-13.31%	0.56%	-22.94%	-	-
Enterprise Value (EV) ¹	375,859	368,547	397,039	348,731	346,923	269,702	266,315	261,864
Change	-	-1.95%	7.73%	-12.17%	-0.52%	-22.26%	-1.26%	-1.67%
P/E	30.4x	24.3x	24.2x	25.3x	29.5x	22.6x	19.4x	17.6x
PBR	7.77x	6.19x	6.01x	4.7x	4.76x	3.44x	3.16x	2.93x
PEG	-	1.4x	2.95x	-1.5x	-2.3x	52.77x	1.2x	1.7x
Capitalization / Revenue	5.7x	4.3x	4.25x	3.75x	3.95x	3.05x	2.9x	2.74x
EV / Revenue	5.85x	4.65x	4.61x	4.12x	4.29x	3.34x	3.14x	2.92x
EV / EBITDA	16.4x	13.5x	13.2x	12.7x	13.5x	11.2x	10.1x	9.29x
EV / EBIT	21.9x	17.5x	17.4x	17.8x	19.5x	15.4x	14x	12.7x
EV / FCF	27.8x	36.4x	49x	33.3x	30.6x	22.8x	20.6x	18.2x
FCF Yield	3.6%	2.74%	2.04%	3%	3.27%	4.38%	4.85%	5.51%
Dividend per Share ²	7	12	13	13	13	12.88	14.09	15.13
Rate of return	0.96%	1.76%	1.77%	2.05%	2.02%	2.6%	2.84%	3.05%
EPS ²	23.89	28.03	30.33	25.12	21.85	21.94	25.55	28.15
Distribution rate	29.3%	42.8%	42.9%	51.8%	59.5%	58.7%	55.2%	53.7%
Net sales ¹	64,215	79,184	86,153	84,683	80,807	80,666	84,879	89,776
EBITDA ¹	22,981	27,281	29,979	27,367	25,756	23,975	26,350	28,200
EBIT ¹	17,151	21,055	22,802	19,571	17,755	17,477	19,052	20,559
Net income ¹	12,036	14,084	15,174	12,550	10,878	10,908	12,684	14,034
Net Debt ¹	9,607	27,847	30,671	31,143	27,567	23,591	20,204	15,753
Reference price ²	727.00	679.90	733.60	635.50	645.00	495.80	495.80	495.80
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LVMH	22.59x	3.34x	11.25x	2.6%	281B
RALPH LAUREN CORPORATION	21.54x	2.78x	14.17x	0.97%	23.53B
MONCLER S.P.A.	21.51x	4.09x	10.01x	2.65%	15.92B
LULULEMON ATHLETICA INC.	10.45x	1.01x	4.83x	-.--%	13.07B
GILDAN ACTIVEWEAR INC.	13.79x	2.1x	8.87x	1.95%	9.64B
LEVI STRAUSS & CO.	16.11x	1.59x	10.39x	2.34%	9.48B
V.F. CORPORATION	15.69x	0.98x	9.25x	2.2%	6.44B
PAGE INDUSTRIES LIMITED	60.21x	8.92x	40.74x	1.15%	4.91B
Average	22.74x	3.10x	13.69x	1.73%	45.53B
Weighted average by Cap.	22.03x	3.21x	11.43x	2.35%