Company Valuation: Burberry Group plc

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 6,695 9,035 4,324 2,882 3,687 3,673 - -
Change - 34.96% -52.14% -33.35% 27.92% -0.37% - -
Enterprise Value (EV) 1 5,816 9,495 5,449 3,993 4,539 4,357 4,143 3,904
Change - 63.27% -42.61% -26.72% 13.67% -4.01% -4.91% -5.78%
P/E 17.3x 19.1x 16.4x -38.5x 174x 26.6x 17.5x 13.4x
PBR 4.24x 5.94x 3.85x 3.17x 3.93x 3.31x 2.86x 2.39x
PEG - 0.7x -0.4x 0x -1x 0x 0.3x 0.4x
Capitalization / Revenue 2.37x 2.92x 1.46x 1.17x 1.52x 1.44x 1.36x 1.28x
EV / Revenue 2.06x 3.07x 1.84x 1.62x 1.88x 1.71x 1.54x 1.36x
EV / EBITDA 6.96x 9.74x 6.84x 8.27x 8.27x 7.2x 5.97x 5.09x
EV / EBIT 11.1x 15x 13x 154x 28.4x 17.6x 12.5x 9.49x
EV / FCF 17.1x 16.5x 18.3x 14.4x 12.2x 11.7x 9x 8.74x
FCF Yield 5.85% 6.08% 5.47% 6.96% 8.17% 8.56% 11.1% 11.4%
Dividend per Share 2 0.47 0.61 0.61 - - 0.1645 0.2484 0.3089
Rate of return 2.78% 2.53% 5.03% - - 1.65% 2.49% 3.1%
EPS 2 0.977 1.263 0.739 -0.209 0.059 0.374 0.5691 0.7433
Distribution rate 48.1% 48.3% 82.5% - - 44% 43.6% 41.6%
Net sales 1 2,826 3,094 2,968 2,461 2,420 2,549 2,695 2,862
EBITDA 1 836 975 797 483 549 605 693.6 767.4
EBIT 1 523 634 418 26 160 247.3 331.5 411.2
Net income 1 396 490 270 -75 21 135.7 209.3 280
Net Debt 1 -879 460 1,125 1,111 852 683.5 469.7 230.4
Reference price 2 16.910 24.080 12.130 8.054 10.265 9.960 9.960 9.960
Nbr of stocks (in thousands) 395,904 375,214 356,498 357,877 359,198 358,211 - -
Announcement Date 5/18/22 5/18/23 5/15/24 5/14/25 5/14/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.63x1.67x7.03x1.65% 4.77B
23.9x3.63x12.92x3.73% 185B
40.54x4.98x20.62x0.92% 132B
26.27x2.67x17.18x0.79% 72.39B
45.49x2.54x9.7x1.46% 32.76B
20.65x1.41x7.98x4.51% 26.3B
14.53x2.84x10.9x1.62% 22.93B
17.38x2.44x10.92x2.14% 21.7B
20.65x1.23x10.48x-.--% 14.89B
15.41x1.96x8.22x4.56% 11.8B
Average 25.14x 2.54x 11.60x 2.14% 52.47B
Weighted average by Cap. 28.67x 3.45x 14.60x 2.25%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BRBY Stock
  4. Valuation Burberry Group plc
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!