Valuation LVMH

Equities

Market Closed - Euronext Paris Other stock markets 11:35:45 2025-01-24 am EST			5-day change	1st Jan Change
734.10 ^EUR	+1.87%		+6.38%	+15.52%

11:50pm	Diageo Reportedly Weighs Guinness Sale as Company Reviews Drinks Business	CI
Jan. 24	European Equities Close Out Week Mixed in Friday Trading; Eurozone Business Activity Expands in January	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	208,495	257,166	366,252	340,700	366,368	366,862	366,862	-
Change	-	23.34%	42.42%	-6.98%	7.53%	0.14%	0%	-
Enterprise Value (EV) ¹	214,701	261,407	375,859	368,547	397,039	392,114	386,577	380,212
Change	-	21.75%	43.78%	-1.95%	7.73%	-1.24%	-1.41%	-1.65%
P/E ratio	29.1x	54.8x	30.4x	24.3x	24.2x	27x	25.4x	23.2x
PBR	5.46x	6.64x	7.77x	6.19x	6.01x	5.43x	4.88x	4.44x
PEG	-	-1.6x	0x	1.4x	2.95x	-2.6x	4.21x	2.41x
Capitalization / Revenue	3.88x	5.76x	5.7x	4.3x	4.25x	4.36x	4.13x	3.87x
EV / Revenue	4x	5.85x	5.85x	4.65x	4.61x	4.66x	4.35x	4.01x
EV / EBITDA	12.9x	18.2x	16.4x	13.5x	13.2x	15.1x	14x	12.8x
EV / EBIT	18.7x	31.5x	21.9x	17.5x	17.4x	19.3x	17.7x	16.1x
EV / FCF	34.8x	42.7x	27.8x	36.4x	49x	30.5x	26.2x	23.6x
FCF Yield	2.87%	2.34%	3.6%	2.74%	2.04%	3.28%	3.81%	4.24%
Dividend per Share ²	6.8	6	7	12	13	12.82	13.55	14.96
Rate of return	1.64%	1.17%	0.96%	1.76%	1.77%	1.75%	1.85%	2.04%
EPS ²	14.23	9.32	23.89	28.03	30.33	27.21	28.85	31.63
Distribution rate	47.8%	64.4%	29.3%	42.8%	42.9%	47.1%	47%	47.3%
Net sales ¹	53,670	44,651	64,215	79,184	86,153	84,194	88,913	94,797
EBITDA ¹	16,612	14,355	22,981	27,281	29,979	25,973	27,657	29,738
EBIT ¹	11,504	8,305	17,151	21,055	22,802	20,339	21,785	23,628
Net income ¹	7,171	4,702	12,036	14,084	15,174	13,664	14,598	16,035
Net Debt ¹	6,206	4,241	9,607	27,847	30,671	25,252	19,715	13,350
Reference price ²	414.20	510.90	727.00	679.90	733.60	734.10	734.10	734.10
Nbr of stocks (in thousands)	503,368	503,359	503,785	501,103	499,410	499,744	499,744	-
Announcement Date	1/28/20	1/26/21	1/27/22	1/26/23	1/25/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
LVMH	26.98x	4.66x	15.1x	+1.75%	386B
LULULEMON ATHLETICA INC.	27.99x	4.4x	16.11x	-.--%	48.72B
MONCLER S.P.A.	27.53x	5.33x	13.51x	+1.83%	17.45B
RALPH LAUREN CORPORATION	21.95x	2.42x	14.25x	+1.28%	15.9B
V.F. CORPORATION	-821.79x	1.46x	21.58x	+1.37%	10.25B
GILDAN ACTIVEWEAR INC.	20.72x	2.86x	11.08x	+1.60%	7.89B
LEVI STRAUSS & CO.	32.25x	1.37x	10.41x	+2.84%	6.96B
PAGE INDUSTRIES LIMITED	74.56x	10.15x	50.07x	+1.12%	6B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	10.48x	1.26x	5.83x	+7.71%	5.42B
Average	-64.37x	3.77x	17.55x	+2.17%	56.04B
Weighted average by Cap.	10.05x	4.48x	15.43x	+1.63%