Valuation LVMH

Equities

Real-time Euronext Paris Other stock markets 08:14:55 15/01/26 pm AEDT			5-day change	1st Jan Change
626.40 ^EUR	-1.80%		-1.25%	-2.85%

05:27pm	Cartier owner Richemont beats sales forecasts as China recovery continues	RE
15/01	What Saks Global's bankruptcy filing reveals about its assets, creditors, financing	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	257,166	366,252	340,700	366,368	317,588	317,052	317,052	-
Change	-	42.42%	-6.98%	7.53%	-13.31%	-0.17%	0%	-
Enterprise Value (EV) ¹	261,407	375,859	368,547	397,039	348,731	344,249	341,259	331,523
Change	-	43.78%	-1.95%	7.73%	-12.17%	-1.29%	-0.87%	-2.85%
P/E ratio	54.8x	30.4x	24.3x	24.2x	25.3x	29.7x	26.5x	23.5x
PBR	6.64x	7.77x	6.19x	6.01x	4.7x	4.46x	4.12x	3.78x
PEG	-	0x	1.4x	2.95x	-1.5x	-2.1x	2.2x	1.9x
Capitalization / Revenue	5.76x	5.7x	4.3x	4.25x	3.75x	3.94x	3.83x	3.6x
EV / Revenue	5.85x	5.85x	4.65x	4.61x	4.12x	4.28x	4.12x	3.77x
EV / EBITDA	18.2x	16.4x	13.5x	13.2x	12.7x	14.1x	13.3x	11.8x
EV / EBIT	31.5x	21.9x	17.5x	17.4x	17.8x	20.2x	18.9x	16.6x
EV / FCF	42.7x	27.8x	36.4x	49x	33.3x	30.6x	28.7x	25.7x
FCF Yield	2.34%	3.6%	2.74%	2.04%	3%	3.27%	3.48%	3.89%
Dividend per Share ²	6	7	12	13	13	11.98	12.97	14.2
Rate of return	1.17%	0.96%	1.76%	1.77%	2.05%	1.88%	2.03%	2.23%
EPS ²	9.32	23.89	28.03	30.33	25.12	21.49	24.06	27.11
Distribution rate	64.4%	29.3%	42.8%	42.9%	51.8%	55.7%	53.9%	52.4%
Net sales ¹	44,651	64,215	79,184	86,153	84,683	80,451	82,885	88,016
EBITDA ¹	14,355	22,981	27,281	29,979	27,367	24,462	25,644	28,197
EBIT ¹	8,305	17,151	21,055	22,802	19,571	17,028	18,016	19,976
Net income ¹	4,702	12,036	14,084	15,174	12,550	10,726	12,039	13,545
Net Debt ¹	4,241	9,607	27,847	30,671	31,143	27,196	24,207	14,471
Reference price ²	510.90	727.00	679.90	733.60	635.50	637.90	637.90	637.90
Nbr of stocks (in thousands)	503,359	503,785	501,103	499,410	499,744	497,025	497,025	-
Announcement Date	26/1/21	27/1/22	26/1/23	25/1/24	28/1/25	-	-	-

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	29.68x	4.28x	14.07x	1.88%	369B
LULULEMON ATHLETICA INC.	15.57x	2.01x	8.25x	-.--%	23.83B
RALPH LAUREN CORPORATION	24.62x	2.9x	15.83x	0.97%	22B
MONCLER S.P.A.	23.8x	4.47x	11.42x	2.27%	16.48B
GILDAN ACTIVEWEAR INC.	19.26x	3.1x	11.83x	1.55%	9.32B
LEVI STRAUSS & CO.	16.36x	1.57x	10.58x	2.5%	8.39B
V.F. CORPORATION	36.1x	1.18x	13.17x	1.88%	7.53B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	11.67x	1.48x	6.33x	7.14%	6.55B
LI NING COMPANY LIMITED	17.75x	1.1x	6.46x	2.86%	6.4B
Average	21.64x	2.45x	10.88x	2.34%	52.22B
Weighted average by Cap.	27.76x	3.90x	13.43x	1.84%