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 3,883 - -
Change - 34.96% -52.14% -33.35% 27.92% 5.31% - -
Enterprise Value (EV) 1 5,816 9,495 5,449 3,993 4,539 4,567 4,353 4,114
Change - 63.27% -42.61% -26.72% 13.67% 0.6% -4.67% -5.49%
P/E 17.3x 19.1x 16.4x -38.5x 174x 28.9x 19.1x 14.6x
PBR 4.24x 5.94x 3.85x 3.17x 3.93x 3.61x 3.13x 2.59x
PEG - 0.7x -0.4x 0x -1x 0x 0.4x 0.5x
Capitalization / Revenue 2.37x 2.92x 1.46x 1.17x 1.52x 1.52x 1.44x 1.35x
EV / Revenue 2.06x 3.07x 1.84x 1.62x 1.88x 1.79x 1.61x 1.43x
EV / EBITDA 6.96x 9.74x 6.84x 8.27x 8.27x 7.54x 6.27x 5.24x
EV / EBIT 11.1x 15x 13x 154x 28.4x 18.5x 13.1x 9.99x
EV / FCF 17.1x 16.5x 18.3x 14.4x 12.2x 12.2x 9.45x 9.21x
FCF Yield 5.85% 6.08% 5.47% 6.96% 8.17% 8.17% 10.6% 10.9%
Dividend per Share 2 0.47 0.61 0.61 - - 0.1645 0.2484 0.3054
Rate of return 2.78% 2.53% 5.03% - - 1.52% 2.29% 2.82%
EPS 2 0.977 1.263 0.739 -0.209 0.059 0.3748 0.5668 0.7399
Distribution rate 48.1% 48.3% 82.5% - - 43.9% 43.8% 41.3%
Net sales 1 2,826 3,094 2,968 2,461 2,420 2,552 2,698 2,869
EBITDA 1 836 975 797 483 549 605.4 694 784.6
EBIT 1 523 634 418 26 160 247.5 333.1 412
Net income 1 396 490 270 -75 21 134.9 208.8 279.6
Net Debt 1 -879 460 1,125 1,111 852 683.5 470.2 231.1
Reference price 2 16.91 24.08 12.13 8.05 10.26 10.84 10.84 10.84
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.($)
28.92x1.79x7.54x1.52% 5.26B
26.78x4.13x14.59x3.32% 211B
42.63x5.26x21.77x0.88% 137B
26.65x2.71x17.45x0.78% 73.31B
48.21x2.71x10.4x1.34% 36.17B
22.51x1.5x8.49x4.18% 29.14B
15.82x3.08x11.8x1.49% 25.02B
19.22x2.66x11.92x1.86% 24.11B
23.77x1.41x11.93x-.--% 17.15B
14.78x1.76x7.48x4.38% 10.44B
Average 26.93x 2.70x 12.34x 1.97% 56.81B
Weighted average by Cap. 30.63x 3.74x 15.59x 2.08%

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