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 5,653 - -
Change - -63.1% -27.65% 2.48% 4.98% -11.9% - -
Enterprise Value (EV) 1 26,483 14,075 11,257 9,661 9,123 8,306 7,901 7,652
Change - -46.85% -20.02% -14.17% -5.57% -8.96% -4.87% -3.15%
P/E 16.3x 68.4x -6.16x -32.7x 25.6x 13.1x 10.9x 8.81x
PBR 6.38x 2.83x 3.59x 4.14x 3.51x 2.63x 2.25x 1.97x
PEG - -0.7x 0x 0.4x -0x 0.2x 0.5x 0.4x
Capitalization / Revenue 1.89x 0.71x 0.57x 0.64x 0.67x 0.6x 0.58x 0.56x
EV / Revenue 2.24x 1.21x 1.08x 1.02x 0.95x 0.87x 0.81x 0.76x
EV / EBITDA 14.6x 10.1x 12.5x 11.8x 9.69x 8.32x 7.23x 6.86x
EV / EBIT 17.1x 12.4x 19.4x 17.4x 13.8x 11.5x 9.64x 8.37x
EV / FCF 42.8x -17.1x 13x 25.5x 16.4x 17.5x 11.6x 10.7x
FCF Yield 2.34% -5.84% 7.72% 3.92% 6.1% 5.73% 8.64% 9.33%
Dividend per Share 2 1.98 1.81 0.78 0.36 0.36 0.3623 0.365 0.3728
Rate of return 3.45% 8.53% 5.08% 2.29% 2.2% 2.52% 2.54% 2.59%
EPS 2 3.53 0.31 -2.49 -0.48 0.64 1.094 1.319 1.632
Distribution rate 56.1% 584% -31.3% -75% 56.3% 33.1% 27.7% 22.8%
Net sales 1 11,842 11,612 10,455 9,505 9,605 9,494 9,789 10,074
EBITDA 1 1,818 1,397 900.6 815.8 941.7 998 1,093 1,116
EBIT 1 1,549 1,135 581.4 556.1 661.2 722.5 819.4 914.7
Net income 1 1,387 118.6 -968.9 -189.7 254.9 432.8 519.7 644.1
Net Debt 1 4,145 5,832 5,292 3,549 2,706 2,652 2,248 1,999
Reference price 2 57.44 21.21 15.34 15.69 16.40 14.38 14.38 14.38
Nbr of stocks (in thousands) 388,902 388,657 388,816 389,573 391,263 393,135 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.54x2.65x8.78x3.36% 214B
29.19x7.23x15.98x1.54% 150B
24.66x3.95x13.9x2.32% 122B
60.79x4.36x40.58x0.42% 40.2B
11.19x1.68x5.79x4.17% 25.42B
19.53x2.56x13.01x1.07% 21.52B
10.46x1.18x7.7x6.99% 13.82B
18.35x3.49x8.64x3.18% 13.15B
Average 23.96x 3.39x 14.30x 2.88% 75.04B
Weighted average by Cap. 24.45x 4.11x 13.75x 2.53%

Y-o-Y evolution of P/E

Valuation ratios - P/E - V.F. Corporation

Historical PBR trend

Valuation ratios - PBR - V.F. Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - V.F. Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - V.F. Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - V.F. Corporation