HARLEY-DAVIDSON, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.39 USD | -1.18% |
|
-2.24% | -5.77% |
| Jan. 24 | Harley-Davidson Could Guide for Surprise 2025 Shipment Decline, UBS Says | MT |
| Jan. 24 | Harley-Davidson Could See Decline in Shipments, US Sales, EPS in 2025, UBS Says | MT |
Company Valuation: Harley-Davidson, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,738 | 5,625 | 5,800 | 6,081 | 5,131 | 3,658 | 3,658 | - |
| Change | - | -1.97% | 3.1% | 4.86% | -15.63% | -28.7% | 0% | - |
| Enterprise Value (EV) 1 | 12,349 | 11,355 | 10,685 | 11,798 | 10,618 | 8,624 | 8,949 | 9,086 |
| Change | - | -8.05% | -5.9% | 10.41% | -10% | -18.78% | 3.78% | 1.53% |
| P/E ratio | 13.9x | 3,670x | 9x | 8.39x | 7.56x | 7.87x | 6.99x | 6.25x |
| PBR | 3.17x | 3.26x | 2.27x | 2.12x | 1.61x | 1.19x | 1.1x | 0.98x |
| PEG | - | -36.8x | 0x | 0.5x | -4.17x | -0.3x | 0.6x | 0.5x |
| Capitalization / Revenue | 1.25x | 1.72x | 1.28x | 1.24x | 1.06x | 0.88x | 0.87x | 0.83x |
| EV / Revenue | 2.7x | 3.48x | 2.35x | 2.41x | 2.19x | 2.07x | 2.12x | 2.07x |
| EV / EBITDA | 13.3x | 32.5x | 10.8x | 11.1x | 10.3x | 11.6x | 11x | 10.4x |
| EV / EBIT | 17.7x | 69.2x | 12.9x | 13x | 13.6x | 17.6x | 15x | 14.4x |
| EV / FCF | 18x | 10.8x | 12.5x | 29.7x | 19.4x | 11.7x | 21.1x | 18x |
| FCF Yield | 5.56% | 9.22% | 8.01% | 3.36% | 5.16% | 8.53% | 4.74% | 5.55% |
| Dividend per Share 2 | 1.5 | 0.44 | 0.6 | 0.63 | 0.66 | 0.69 | 0.6932 | 0.7537 |
| Rate of return | 4.03% | 1.2% | 1.59% | 1.51% | 1.79% | 2.4% | 2.41% | 2.62% |
| EPS 2 | 2.68 | 0.01 | 4.19 | 4.96 | 4.87 | 3.652 | 4.109 | 4.596 |
| Distribution rate | 56% | 4,400% | 14.3% | 12.7% | 13.6% | 18.9% | 16.9% | 16.4% |
| Net sales 1 | 4,573 | 3,264 | 4,540 | 4,888 | 4,845 | 4,173 | 4,214 | 4,388 |
| EBITDA 1 | 928.7 | 349.9 | 992 | 1,061 | 1,035 | 742.4 | 814.4 | 873.8 |
| EBIT 1 | 696.1 | 164.1 | 826.9 | 908.7 | 779.1 | 490.2 | 595 | 629.2 |
| Net income 1 | 423.6 | 1.298 | 650 | 741 | 706.6 | 481.6 | 521.6 | 545.1 |
| Net Debt 1 | 6,611 | 5,730 | 4,886 | 5,717 | 5,487 | 4,965 | 5,291 | 5,428 |
| Reference price 2 | 37.19 | 36.70 | 37.69 | 41.60 | 36.84 | 28.73 | 28.73 | 28.73 |
| Nbr of stocks (in thousands) | 154,292 | 153,279 | 153,877 | 146,184 | 139,270 | 127,327 | 127,327 | - |
| Announcement Date | 1/28/20 | 2/2/21 | 2/8/22 | 2/2/23 | 2/8/24 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 7.87x | 2.07x | 11.62x | +2.40% | 3.66B | ||
| 26.94x | 4.1x | 20.3x | +2.60% | 27.14B | ||
| 30.96x | 7.14x | 27.21x | +1.10% | 16.22B | ||
| 41.24x | 3.02x | 25.62x | +0.46% | 12.63B | ||
| 17.51x | 1.68x | 11.69x | +3.78% | 9.49B | ||
| 7.8x | 0.68x | 5.51x | +3.90% | 8.11B | ||
| 18.15x | 0.98x | 11.22x | +2.66% | 5.01B | ||
| 17.89x | - | - | - | 2.8B | ||
| 16.39x | - | - | +4.28% | 1.41B | ||
| Average | 20.53x | 2.81x | 16.17x | +2.65% | 9.61B | |
| Weighted average by Cap. | 25.17x | 3.64x | 19.09x | +2.27% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- HOG Stock
- Valuation Harley-Davidson, Inc.