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 3,636 - -
Change - 34.96% -52.14% -33.35% 27.92% -1.39% - -
Enterprise Value (EV) 1 5,816 9,495 5,449 3,993 4,539 4,319 4,106 3,866
Change - 63.27% -42.61% -26.72% 13.67% -4.84% -4.95% -5.83%
P/E 17.3x 19.1x 16.4x -38.5x 174x 27.2x 17.9x 13.7x
PBR 4.24x 5.94x 3.85x 3.17x 3.93x 3.39x 2.95x 2.5x
PEG - 0.7x -0.4x 0x -1x 0x 0.3x 0.5x
Capitalization / Revenue 2.37x 2.92x 1.46x 1.17x 1.52x 1.43x 1.35x 1.28x
EV / Revenue 2.06x 3.07x 1.84x 1.62x 1.88x 1.7x 1.53x 1.36x
EV / EBITDA 6.96x 9.74x 6.84x 8.27x 8.27x 7.16x 5.94x 5.07x
EV / EBIT 11.1x 15x 13x 154x 28.4x 17.6x 12.5x 9.47x
EV / FCF 17.1x 16.5x 18.3x 14.4x 12.2x 11.6x 9.02x 8.79x
FCF Yield 5.85% 6.08% 5.47% 6.96% 8.17% 8.65% 11.1% 11.4%
Dividend per Share 2 0.47 0.61 0.61 - - 0.1639 0.2475 0.3066
Rate of return 2.78% 2.53% 5.03% - - 1.61% 2.44% 3.02%
EPS 2 0.977 1.263 0.739 -0.209 0.059 0.3733 0.5681 0.7404
Distribution rate 48.1% 48.3% 82.5% - - 43.9% 43.6% 41.4%
Net sales 1 2,826 3,094 2,968 2,461 2,420 2,543 2,685 2,846
EBITDA 1 836 975 797 483 549 603.4 690.7 762.7
EBIT 1 523 634 418 26 160 246 329.5 408.1
Net income 1 396 490 270 -75 21 135.4 206 270.6
Net Debt 1 -879 460 1,125 1,111 852 683.5 469.7 230.4
Reference price 2 16.91 24.08 12.13 8.05 10.26 10.15 10.15 10.15
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
24.91x3.79x13.49x3.58% 191B
42.47x5.22x21.62x0.88% 138B
26.6x2.75x17.55x0.76% 74.56B
43.59x2.46x9.4x1.52% 31.11B
20.09x1.39x7.85x4.6% 25.56B
14.54x2.82x10.86x1.62% 22.83B
18.11x2.53x11.38x2.06% 22.42B
23.27x1.38x11.79x-.--% 16.78B
15.72x2.01x8.08x3.84% 12.02B
Average 25.48x 2.71x 12.44x 2.1% 59.37B
Weighted average by Cap. 29.56x 3.61x 15.27x 2.16%

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. BB2 Stock
  5. Valuation Burberry Group plc