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 3,947 - -
Change - 34.96% -52.14% -33.35% 27.92% 7.06% - -
Enterprise Value (EV) 1 5,816 9,495 5,449 3,993 4,539 4,631 4,418 4,179
Change - 63.27% -42.61% -26.72% 13.67% 2.02% -4.61% -5.41%
P/E 17.3x 19.1x 16.4x -38.5x 174x 29.5x 19.4x 14.9x
PBR 4.24x 5.94x 3.85x 3.17x 3.93x 3.67x 3.18x 2.63x
PEG - 0.7x -0.4x 0x -1x 0x 0.4x 0.5x
Capitalization / Revenue 2.37x 2.92x 1.46x 1.17x 1.52x 1.55x 1.46x 1.38x
EV / Revenue 2.06x 3.07x 1.84x 1.62x 1.88x 1.82x 1.64x 1.46x
EV / EBITDA 6.96x 9.74x 6.84x 8.27x 8.27x 7.65x 6.37x 5.33x
EV / EBIT 11.1x 15x 13x 154x 28.4x 18.7x 13.3x 10.1x
EV / FCF 17.1x 16.5x 18.3x 14.4x 12.2x 12.4x 9.59x 9.36x
FCF Yield 5.85% 6.08% 5.47% 6.96% 8.17% 8.05% 10.4% 10.7%
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% - - 1.49% 2.25% 2.77%
EPS 2 0.977 1.263 0.739 -0.209 0.059 0.374 0.5668 0.739
Distribution rate 48.1% 48.3% 82.5% - - 44% 43.8% 41.3%
Net sales 1 2,826 3,094 2,968 2,461 2,420 2,550 2,697 2,867
EBITDA 1 836 975 797 483 549 605 693.4 784
EBIT 1 523 634 418 26 160 247.4 332.9 411.8
Net income 1 396 490 270 -75 21 134.8 208.5 279.3
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 11.02 11.02 11.02
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.($)
26.36x4.06x14.35x3.38% 208B
41.36x5.09x21.07x0.9% 136B
26.74x2.72x17.51x0.77% 73.69B
46.54x2.64x10.12x1.38% 34.94B
22.39x1.5x8.5x4.17% 29.28B
15.4x3x11.5x1.53% 24.35B
18.95x2.62x11.74x1.89% 23.67B
23.1x1.37x11.66x-.--% 16.67B
15.02x1.79x7.58x4.31% 10.68B
Average 26.21x 2.75x 12.67x 2.04% 61.9B
Weighted average by Cap. 30.02x 3.68x 15.39x 2.12%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!