Valuation LVMH

Equities

Real-time Euronext Paris Other stock markets 04:47:13 2025-12-16 am EST			5-day change	1st Jan Change
633.90 ^EUR	+1.25%		+2.86%	-0.25%

Dec. 15	LVMH : UBS reiterates its Buy rating	ZD
Dec. 15	LVMH : Berenberg remains Neutral	ZD

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	311,187	-	-
Change	-	42.42%	-6.98%	7.53%	-13.31%	-2.02%	-	-
Enterprise Value (EV) ¹	261,407	375,859	368,547	397,039	348,731	338,381	335,718	325,591
Change	-	43.78%	-1.95%	7.73%	-12.17%	-2.97%	-0.79%	-3.02%
P/E ratio	54.8x	30.4x	24.3x	24.2x	25.3x	29.1x	26x	23.1x
PBR	6.64x	7.77x	6.19x	6.01x	4.7x	4.38x	4.04x	3.71x
PEG	-	0x	1.4x	2.95x	-1.5x	-2x	2.2x	1.8x
Capitalization / Revenue	5.76x	5.7x	4.3x	4.25x	3.75x	3.87x	3.75x	3.53x
EV / Revenue	5.85x	5.85x	4.65x	4.61x	4.12x	4.21x	4.05x	3.7x
EV / EBITDA	18.2x	16.4x	13.5x	13.2x	12.7x	13.8x	13.1x	11.6x
EV / EBIT	31.5x	21.9x	17.5x	17.4x	17.8x	19.9x	18.6x	16.3x
EV / FCF	42.7x	27.8x	36.4x	49x	33.3x	30.6x	28.8x	25.8x
FCF Yield	2.34%	3.6%	2.74%	2.04%	3%	3.27%	3.47%	3.88%
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%	1.91%	2.07%	2.27%
EPS ²	9.32	23.89	28.03	30.33	25.12	21.49	24.07	27.15
Distribution rate	64.4%	29.3%	42.8%	42.9%	51.8%	55.7%	53.9%	52.3%
Net sales ¹	44,651	64,215	79,184	86,153	84,683	80,451	82,901	88,071
EBITDA ¹	14,355	22,981	27,281	29,979	27,367	24,524	25,541	28,079
EBIT ¹	8,305	17,151	21,055	22,802	19,571	17,021	18,013	20,004
Net income ¹	4,702	12,036	14,084	15,174	12,550	10,721	12,044	13,571
Net Debt ¹	4,241	9,607	27,847	30,671	31,143	27,194	24,531	14,404
Reference price ²	510.90	727.00	679.90	733.60	635.50	626.10	626.10	626.10
Nbr of stocks (in thousands)	503,359	503,785	501,103	499,410	499,744	497,025	-	-
Announcement Date	1/26/21	1/27/22	1/26/23	1/25/24	1/28/25	-	-	-

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	29.14x	4.21x	13.8x	1.91%	366B
LULULEMON ATHLETICA INC.	15.87x	2.04x	8.39x	-.--%	24.2B
RALPH LAUREN CORPORATION	24.98x	2.98x	16.2x	0.94%	22.54B
MONCLER S.P.A.	25.84x	4.87x	12.44x	2.09%	18.05B
GILDAN ACTIVEWEAR INC.	18.48x	2.98x	11.48x	1.61%	8.95B
LEVI STRAUSS & CO.	16.61x	1.6x	10.81x	2.44%	8.57B
V.F. CORPORATION	33.54x	1.12x	12.37x	1.88%	7.53B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	12.66x	1.61x	6.89x	6.58%	7.09B
LI NING COMPANY LIMITED	17.28x	1.08x	6.36x	2.94%	6.17B
Average	21.60x	2.50x	10.97x	2.27%	52.12B
Weighted average by Cap.	27.36x	3.86x	13.26x	1.86%