Company Valuation: Christian Dior SE

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 82,015 131,700 122,860 127,640 109,148 107,435
Change - 60.58% -6.71% 3.89% -14.49% -1.57%
Enterprise Value (EV) 1 98,792 155,564 146,967 155,151 136,672 130,502
Change - 57.47% -5.53% 5.57% -11.91% -4.52%
P/E 42.5x 26.6x 21.2x 20.3x 21x 23.7x
PBR 7.28x 8.57x 6.45x 5.93x 4.49x 4.38x
PEG - 0x 1.2x 2.31x -1.2x -1.8x
Capitalization / Revenue 1.84x 2.05x 1.55x 1.48x 1.29x 1.33x
EV / Revenue 2.21x 2.42x 1.86x 1.8x 1.61x 1.61x
EV / EBITDA 9.71x 8.12x 6.33x 6.17x 6.18x 6.32x
EV / EBIT 11.9x 9.1x 7x 6.84x 7.13x 7.64x
EV / FCF 12.6x 11.4x 13.9x 17.9x 12.1x 10.8x
FCF Yield 7.93% 8.78% 7.19% 5.59% 8.24% 9.24%
Dividend per Share 2 6 10 12 13 13 14.3
Rate of return 1.32% 1.37% 1.76% 1.84% 2.15% 2.4%
EPS 2 10.7 27.4 32.11 34.93 28.86 25.1
Distribution rate 56.1% 36.5% 37.4% 37.2% 45.1% 57%
Net sales 1 44,651 64,215 79,184 86,153 84,683 80,807
EBITDA 1 10,177 19,148 23,231 25,144 22,125 20,644
EBIT 1 8,317 17,098 20,997 22,670 19,163 17,079
Net income 1 1,933 4,946 5,797 6,304 5,208 4,531
Net Debt 1 16,777 23,864 24,107 27,511 27,524 23,067
Reference price 2 454.60 730.00 681.00 707.50 605.00 595.50
Nbr of stocks (in thousands) 180,411 180,411 180,411 180,411 180,411 180,411
Announcement Date 3/26/21 3/30/22 3/29/23 3/26/24 3/25/25 4/1/26
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 94.24B
22.57x3.34x11.07x2.6% 281B
22.4x2.89x14.73x0.93% 24.47B
21.52x4.1x10.02x2.65% 15.9B
10.64x1.03x4.92x-.--% 13.35B
13.98x2.12x8.96x1.92% 9.77B
16.03x1.58x10.37x2.36% 9.44B
16.57x1.02x9.61x2.08% 6.81B
10.55x1.31x5.73x7.88% 5.85B
Average 16.78x 2.17x 9.43x 2.55% 51.17B
Weighted average by Cap. 21.38x 3.11x 10.86x 2.44%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CDI Stock
  4. Valuation Christian Dior SE