Company Valuation: Kering

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 87,474 58,122 48,537 29,206 36,903 27,411 - -
Change - -33.56% -16.49% -39.83% 26.35% -25.72% - -
Enterprise Value (EV) 1 92,144 60,428 57,041 39,706 44,942 36,198 35,629 34,935
Change - -34.42% -5.61% -30.39% 13.19% -19.46% -1.57% -1.95%
P/E 27.7x 16.2x 16.4x 25.8x 510x 43.6x 24.6x 17.9x
PBR 6.57x 4.15x 3.22x 1.96x 2.51x 1.83x 1.73x 1.62x
PEG - 1.1x -1x -0.4x -5.4x 0x 0.3x 0.5x
Capitalization / Revenue 4.96x 2.86x 2.48x 1.7x 2.51x 1.87x 1.75x 1.64x
EV / Revenue 5.22x 2.97x 2.92x 2.31x 3.06x 2.46x 2.28x 2.09x
EV / EBITDA 14.2x 8.33x 8.68x 8.51x 12.2x 9.4x 8.42x 7.31x
EV / EBIT 18.4x 10.8x 12x 15.5x 27.6x 19.2x 15.1x 12.2x
EV / FCF 23.4x 18.8x 28.8x 28.4x 19.5x 19.2x 21.7x 18.1x
FCF Yield 4.28% 5.31% 3.48% 3.53% 5.12% 5.21% 4.61% 5.52%
Dividend per Share 2 12 14 14 6 3 3.394 4.938 6.536
Rate of return 1.7% 2.94% 3.51% 2.52% 1% 1.52% 2.21% 2.92%
EPS 2 25.49 29.31 24.37 9.24 0.59 5.125 9.087 12.45
Distribution rate 47.1% 47.8% 57.4% 64.9% 508% 66.2% 54.3% 52.5%
Net sales 1 17,645 20,351 19,566 17,194 14,675 14,697 15,630 16,725
EBITDA 1 6,470 7,255 6,569 4,667 3,675 3,850 4,233 4,782
EBIT 1 5,017 5,589 4,746 2,554 1,631 1,890 2,355 2,863
Net income 1 3,176 3,614 2,983 1,133 72 650 1,127 1,511
Net Debt 1 4,670 2,306 8,504 10,500 8,039 8,787 8,218 7,524
Reference price 2 706.90 475.50 399.00 238.25 301.00 223.55 223.55 223.55
Nbr of stocks (in thousands) 123,744 122,233 121,646 122,587 122,601 122,618 - -
Announcement Date 2/17/22 2/15/23 2/8/24 2/11/25 2/10/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.61x3.74x13.32x3.62% 188B
41.18x5.05x20.93x0.91% 134B
26.88x2.76x17.63x0.76% 74.88B
43.62x2.46x9.4x1.52% 31.06B
19.73x1.37x7.73x4.68% 25.01B
14.42x2.8x10.77x1.63% 22.65B
17.88x2.5x11.25x2.09% 22.02B
23.51x1.4x11.9x-.--% 16.96B
15.96x2.02x8.2x3.81% 12.05B
Average 25.31x 2.68x 12.35x 2.11% 58.49B
Weighted average by Cap. 29.08x 3.54x 15.01x 2.19%

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