Valuation LVMH Nasdaq Stockholm

Stocks

End-of-day quote Nasdaq Stockholm			5-day change	1st Jan Change
- ^NOK	-.--%		-.--%	-

08-28	European Stocks Close Higher in Friday Trading as Investors Parse Fed Chair Remarks	MT
08-27	French telco Iliad's core profit rises 2% on Italy strength	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	225,913	-	-
Change	-	-6.98%	7.53%	-13.31%	0.56%	-29.26%	-	-
Enterprise Value (EV) ¹	375,859	368,547	397,039	348,731	346,923	249,689	246,252	242,733
Change	-	-1.95%	7.73%	-12.17%	-0.52%	-28.03%	-1.38%	-1.43%
P/E	30.4x	24.3x	24.2x	25.3x	29.5x	20.3x	18x	16.3x
PBR	7.77x	6.19x	6.01x	4.7x	4.76x	3.18x	2.93x	2.71x
PEG	-	1.4x	2.95x	-1.5x	-2.3x	6.42x	1.4x	1.6x
Capitalization / Revenue	5.7x	4.3x	4.25x	3.75x	3.95x	2.79x	2.65x	2.5x
EV / Revenue	5.85x	4.65x	4.61x	4.12x	4.29x	3.08x	2.89x	2.69x
EV / EBITDA	16.4x	13.5x	13.2x	12.7x	13.5x	10.2x	9.37x	8.6x
EV / EBIT	21.9x	17.5x	17.4x	17.8x	19.5x	14.2x	12.9x	11.7x
EV / FCF	27.8x	36.4x	49x	33.3x	30.6x	21.8x	18.8x	17.6x
FCF Yield	3.6%	2.74%	2.04%	3%	3.27%	4.59%	5.32%	5.69%
Dividend per Share ²	7	12	13	13	13	13.09	14.12	15.16
Rate of return	0.96%	1.76%	1.77%	2.05%	2.02%	2.86%	3.08%	3.31%
EPS ²	23.89	28.03	30.33	25.12	21.85	22.54	25.5	28.17
Distribution rate	29.3%	42.8%	42.9%	51.8%	59.5%	58.1%	55.4%	53.8%
Net sales ¹	64,215	79,184	86,153	84,683	80,807	80,963	85,270	90,327
EBITDA ¹	22,981	27,281	29,979	27,367	25,756	24,437	26,270	28,213
EBIT ¹	17,151	21,055	22,802	19,571	17,755	17,646	19,126	20,664
Net income ¹	12,036	14,084	15,174	12,550	10,878	11,247	12,648	13,970
Net Debt ¹	9,607	27,847	30,671	31,143	27,567	23,776	20,339	16,820
Reference price ²	727.00	679.90	733.60	635.50	645.00	458.15	458.15	458.15
Nbr of stocks (in thousands)	503,785	501,103	499,410	499,744	495,126	493,099	-	-
Announcement Date	1/27/22 A	1/26/23 A	1/25/24 A	1/28/25 A	1/27/26 A	-	-	-

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	19.85x	3.02x	10x	2.93%	257B
RALPH LAUREN CORPORATION	19.04x	2.5x	12.69x	1.1%	20.97B
MONCLER S.P.A.	19.73x	3.78x	9.31x	2.94%	14.92B
LULULEMON ATHLETICA INC.	10.47x	1.01x	4.85x	-.--%	13.06B
GILDAN ACTIVEWEAR INC.	19.56x	2.2x	8.66x	1.91%	9.86B
LEVI STRAUSS & CO.	13.67x	1.38x	9.05x	2.84%	8.1B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	10.35x	1.35x	5.9x	7.55%	6.56B
V.F. CORPORATION	12.56x	0.85x	8.11x	2.66%	5.36B
Average	15.65x	2.01x	8.57x	2.74%	41.98B
Weighted average by Cap.	18.97x	2.81x	9.77x	2.75%