Company Valuation: Tapestry, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 3,686 11,757 7,859 9,928 9,832 18,155 - -
Change - 218.96% -33.15% 26.33% -0.97% 84.65% - -
Enterprise Value (EV) 1 4,551 11,332 8,596 10,863 11,393 20,636 19,739 19,854
Change - 149% -24.14% 26.37% 4.88% 81.13% -4.35% 0.59%
P/E ratio -5.71x 14.3x 9.85x 11x 12.2x 21.5x 16.5x 15.1x
PBR 1.63x 3.62x 3.29x 4.54x 3.44x 17.9x 10.8x 7.78x
PEG - -0x 1.32x 0.5x -1.25x 1.3x 0.5x 1.57x
Capitalization / Revenue 0.74x 2.05x 1.18x 1.49x 1.47x 2.64x 2.56x 2.48x
EV / Revenue 0.92x 1.97x 1.29x 1.63x 1.71x 3x 2.78x 2.71x
EV / EBITDA 6.63x 8.62x 6.08x 8.02x 8x 13.4x 12.1x 11.5x
EV / EBIT 10.4x 10.3x 7.05x 9.27x 9.11x 15.1x 13.6x 13x
EV / FCF 22.6x 9.36x 11.3x 13.7x 9.94x 18.6x 16.9x 15.4x
FCF Yield 4.43% 10.7% 8.83% 7.28% 10.1% 5.37% 5.91% 6.48%
Dividend per Share 2 1.013 - 1 1.2 1.4 1.393 1.453 1.68
Rate of return 7.59% - 3.2% 2.8% 3.27% 1.59% 1.66% 1.92%
EPS 2 -2.34 2.95 3.17 3.88 3.5 4.07 5.315 5.825
Distribution rate -43.3% - 31.5% 30.9% 40% 34.2% 27.3% 28.8%
Net sales 1 4,961 5,746 6,684 6,661 6,671 6,879 7,092 7,328
EBITDA 1 686.7 1,314 1,414 1,355 1,424 1,541 1,636 1,722
EBIT 1 438.4 1,095 1,219 1,172 1,250 1,366 1,453 1,526
Net income 1 -652.1 834.2 856.3 936 816 906.4 1,121 1,173
Net Debt 1 865 -425.1 737.2 934.7 1,561 2,480 1,584 1,699
Reference price 2 13.35 42.16 31.21 42.83 42.79 87.70 87.70 87.70
Nbr of stocks (in thousands) 276,098 278,858 251,802 231,798 229,773 207,015 - -
Announcement Date 8/13/20 8/19/21 8/18/22 8/17/23 8/15/24 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
21.55x3x13.4x1.59% 18.16B
28.5x4.06x14.78x3.17% 178B
38.27x4.18x18.8x0.9% 100B
22.42x2.04x14.4x1.06% 45.78B
26.57x2.73x10.84x2.01% 36.06B
21.27x1.25x7.53x4.46% 22.71B
32.77x1.51x14.96x-.--% 15.39B
16.13x2.21x10.16x2.3% 14.77B
31.5x6.57x19.76x2.21% 9.65B
11.31x0.52x4.98x2.62% 8.59B
Average 25.03x 2.81x 12.96x percentage-no-prefix 44.9B
Weighted average by Cap. 28.73x 3.43x 14.67x percentage-no-prefix
See all sector valuations

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

  1. Stock Market
  2. Equities
  3. TPR Stock
  4. Valuation Tapestry, Inc.