Company Valuation: V.F. Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 22,339 8,243 5,964 6,112 6,417 6,662 - -
Change - -63.1% -27.65% 2.48% 4.98% 3.82% - -
Enterprise Value (EV) 1 26,483 14,075 11,257 9,661 9,123 9,523 9,102 8,826
Change - -46.85% -20.02% -14.17% -5.57% 4.39% -4.42% -3.04%
P/E 16.3x 68.4x -6.16x -32.7x 25.6x 16.3x 13.2x 11.4x
PBR 6.38x 2.83x 3.59x 4.14x 3.51x 3.43x 2.92x 2.44x
PEG - -0.7x 0x 0.4x -0x 0.3x 0.6x 0.7x
Capitalization / Revenue 1.89x 0.71x 0.57x 0.64x 0.67x 0.7x 0.68x 0.66x
EV / Revenue 2.24x 1.21x 1.08x 1.02x 0.95x 1x 0.93x 0.88x
EV / EBITDA 14.6x 10.1x 12.5x 11.8x 9.69x 9.49x 8.15x 8x
EV / EBIT 17.1x 12.4x 19.4x 17.4x 13.8x 12.8x 10.9x 9.89x
EV / FCF 42.8x -17.1x 13x 25.5x 16.4x 16.1x 12.4x 11.7x
FCF Yield 2.34% -5.84% 7.72% 3.92% 6.1% 6.22% 8.09% 8.56%
Dividend per Share 2 1.98 1.81 0.78 0.36 0.36 0.3617 0.3644 0.5273
Rate of return 3.45% 8.53% 5.08% 2.29% 2.2% 2.13% 2.15% 3.11%
EPS 2 3.53 0.31 -2.49 -0.48 0.64 1.041 1.29 1.495
Distribution rate 56.1% 584% -31.3% -75% 56.3% 34.7% 28.2% 35.3%
Net sales 1 11,842 11,612 10,455 9,505 9,605 9,492 9,803 10,028
EBITDA 1 1,818 1,397 900.6 815.8 941.7 1,004 1,117 1,104
EBIT 1 1,549 1,135 581.4 556.1 661.2 742.6 833.3 892.3
Net income 1 1,387 118.6 -968.9 -189.7 254.9 409 507.9 588.2
Net Debt 1 4,145 5,832 5,292 3,549 2,706 2,861 2,440 2,164
Reference price 2 57.44 21.21 15.34 15.69 16.40 16.98 16.98 16.98
Nbr of stocks (in thousands) 388,902 388,657 388,816 389,573 391,263 392,347 - -
Announcement Date 5/19/22 A 5/23/23 A 5/22/24 A 5/21/25 A 5/20/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.31x1x9.49x2.13% 6.66B
22.58x3.34x11.23x2.59% 281B
20.73x2.68x13.65x1.01% 22.64B
21.23x4.04x9.88x2.68% 15.74B
10.53x1.02x4.89x-.--% 13.21B
14.32x2.16x9.12x1.88% 10.01B
15.81x1.57x10.28x2.45% 9.37B
12.79x1.62x7.06x6.57% 7.07B
Average 16.79x 2.18x 9.45x 2.41% 45.74B
Weighted average by Cap. 21.27x 3.09x 10.90x 2.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. VFC Stock
  4. Valuation V.F. Corporation