Valuation V.F. Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 01:12:27 2024-09-16 pm EDT			5-day change	1st Jan Change
18.30 ^USD	-2.17%		+4.10%	-2.66%

Sep. 06	Analyst recommendations: Broadcom, Qualcomm, Lululemon Athletica, Vertex Pharmaceuticals...
Aug. 16	UBS Adjusts Price Target on VF to $17 From $12, Maintains Neutral Rating	MT

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	23,585	31,394	22,716	8,636	5,964	7,278	-	-
Change	-	33.11%	-27.64%	-61.98%	-30.93%	22.02%	-	-
Enterprise Value (EV) ¹	26,054	35,701	26,861	14,468	11,257	10,636	10,440	10,003
Change	-	37.03%	-24.76%	-46.14%	-22.19%	-5.51%	-1.84%	-4.19%
P/E ratio	38.1x	77x	16.5x	71.7x	-6.16x	39.2x	15.9x	13.6x
PBR	6.92x	10.2x	6.49x	2.96x	3.59x	2.08x	1.71x	-
PEG	-	-2.3x	0x	-0.8x	0x	-0x	0x	0.8x
Capitalization / Revenue	2.25x	3.45x	1.92x	0.74x	0.57x	0.75x	0.73x	0.69x
EV / Revenue	2.48x	3.92x	2.27x	1.25x	1.08x	1.1x	1.05x	0.95x
EV / EBITDA	16.2x	36.6x	14.8x	10.4x	12.5x	15.5x	12.4x	11x
EV / EBIT	19.4x	50.5x	17.3x	12.7x	19.4x	26x	18.1x	14.5x
EV / FCF	44.4x	32x	43.4x	-17.6x	13x	17.8x	34.2x	18.1x
FCF Yield	2.25%	3.12%	2.3%	-5.68%	7.72%	5.62%	2.92%	5.53%
Dividend per Share ²	1.9	1.94	1.98	1.81	0.78	0.3597	0.3622	0.3942
Rate of return	3.18%	2.42%	3.39%	8.15%	5.08%	1.92%	1.94%	2.11%
EPS ²	1.57	1.04	3.53	0.31	-2.49	0.4767	1.177	1.37
Distribution rate	121%	187%	56.1%	584%	-31.3%	75.5%	30.8%	28.8%
Net sales ¹	10,489	9,097	11,842	11,612	10,455	9,681	9,960	10,484
EBITDA ¹	1,613	976.4	1,818	1,397	900.6	687.8	839.9	909
EBIT ¹	1,345	707.3	1,549	1,135	581.4	409.6	577.5	690.2
Net income ¹	679.4	407.9	1,387	118.6	-968.9	270.8	461.4	532
Net Debt ¹	2,469	4,307	4,145	5,832	5,292	3,358	3,162	2,725
Reference price ²	59.75	80.13	58.41	22.22	15.34	18.70	18.70	18.70
Nbr of stocks (in thousands)	394,720	391,792	388,902	388,657	388,816	389,183	-	-
Announcement Date	5/15/20	5/21/21	5/19/22	5/23/23	5/22/24	-	-	-

¹USD in Million²USD

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 (Y)	Capi. ($)
V.F. CORPORATION	39.23x	1.09x	15.27x	+1.92%	7.28B
LVMH	20.35x	3.74x	11.79x	+2.23%	337B
LULULEMON ATHLETICA INC.	19.22x	2.9x	10.68x	-.--%	32.75B
MONCLER S.P.A.	21.42x	4.22x	10.53x	+2.34%	15.3B
RALPH LAUREN CORPORATION	15.63x	1.77x	10.55x	+1.84%	11.06B
LEVI STRAUSS & CO.	23.1x	1.5x	11.47x	+2.48%	7.92B
GILDAN ACTIVEWEAR INC.	16.35x	2.55x	10.06x	+1.81%	7.31B
PAGE INDUSTRIES LIMITED	74.75x	9.48x	49.02x	+0.92%	5.77B
PVH CORP.	8.24x	0.75x	5.63x	+0.16%	5.29B
Average	26.48x	3.11x	15.00x	+1.52%	47.72B
Weighted average by Cap.	21.07x	3.58x	12.08x	+2.00%