|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.61 USD | -3.28% |
|
-4.10% | +13.84% |
| 08-07 | Levi Strauss Discloses Cybersecurity Incident | MT |
| 08-07 | Levi Strauss reveals cybersecurity breach amid wider wave of attacks | RE |
Company Valuation: Levi Strauss & Co.
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,280 | 6,519 | 6,152 | 6,927 | 8,610 | 9,086 | - | - |
| Change | - | -36.58% | -5.64% | 12.6% | 24.3% | 5.53% | - | - |
| Enterprise Value (EV) 1 | 11,620 | 8,098 | 7,921 | 8,445 | 10,150 | 10,330 | 10,170 | 9,862 |
| Change | - | -30.3% | -2.19% | 6.61% | 20.19% | 1.77% | -1.54% | -3.03% |
| P/E | 18.9x | 11.7x | 25x | 33.6x | 15.2x | 15.3x | 13.6x | 11.2x |
| PBR | 6.14x | 3.42x | 3.01x | 3.5x | 3.77x | 3.77x | 3.34x | 2.79x |
| PEG | - | 2.63x | -0.4x | -2.1x | 0x | 2.46x | 1.1x | 0.5x |
| Capitalization / Revenue | 1.78x | 1.06x | 1x | 1.09x | 1.37x | 1.34x | 1.28x | 1.2x |
| EV / Revenue | 2.02x | 1.31x | 1.28x | 1.33x | 1.62x | 1.53x | 1.44x | 1.31x |
| EV / EBITDA | 13.6x | 9.34x | 11.1x | 10x | 11x | 10x | 9.05x | 7.93x |
| EV / EBIT | 16.3x | 11.4x | 14.3x | 13x | 14.1x | 12.7x | 11.3x | 9.72x |
| EV / FCF | 20.4x | -208x | 66x | 12.6x | 32.9x | 18.5x | 18.3x | 28.1x |
| FCF Yield | 4.91% | -0.48% | 1.51% | 7.94% | 3.04% | 5.41% | 5.48% | 3.56% |
| Dividend per Share 2 | 0.26 | 0.44 | 0.48 | 0.5 | 0.54 | 0.5973 | 0.6786 | 0.7484 |
| Rate of return | 1.02% | 2.66% | 3.1% | 2.86% | 2.45% | 2.53% | 2.87% | 3.17% |
| EPS 2 | 1.35 | 1.41 | 0.62 | 0.52 | 1.45 | 1.54 | 1.736 | 2.111 |
| Distribution rate | 19.3% | 31.2% | 77.4% | 96.2% | 37.2% | 38.8% | 39.1% | 35.5% |
| Net sales 1 | 5,764 | 6,169 | 6,179 | 6,355 | 6,282 | 6,761 | 7,085 | 7,554 |
| EBITDA 1 | 854.9 | 867.5 | 715.6 | 842.8 | 925 | 1,033 | 1,124 | 1,244 |
| EBIT 1 | 712.9 | 713 | 554.8 | 649.9 | 719 | 811.7 | 896.3 | 1,015 |
| Net income 1 | 553.5 | 569.1 | 249.6 | 210.6 | 578.1 | 601.1 | 669.8 | 806 |
| Net Debt 1 | 1,340 | 1,579 | 1,769 | 1,518 | 1,540 | 1,243 | 1,084 | 775.4 |
| Reference price 2 | 25.57 | 16.53 | 15.49 | 17.46 | 22.03 | 23.61 | 23.61 | 23.61 |
| Nbr of stocks (in thousands) | 402,034 | 394,393 | 397,135 | 396,728 | 390,830 | 384,851 | - | - |
| Announcement Date | 1/26/22 | 1/25/23 | 1/25/24 | 1/29/25 | 1/28/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.85x | 1.57x | 10.3x | 2.45% | 9.39B | |
| 21.31x | 3.22x | 10.75x | 2.72% | 274B | |
| 21.46x | 2.81x | 14.19x | 0.98% | 23.57B | |
| 21.22x | 4.08x | 9.94x | 2.73% | 15.93B | |
| 11.65x | 1.15x | 5.5x | -.--% | 14.6B | |
| 21.51x | 2.33x | 9.15x | 1.77% | 10.65B | |
| 11.18x | 1.47x | 6.37x | 7.08% | 7.01B | |
| 13.8x | 0.9x | 8.64x | 2.42% | 5.89B | |
| Average | 17.25x | 2.19x | 9.36x | 2.52% | 45.08B | |
| Weighted average by Cap. | 20.47x | 3.00x | 10.55x | 2.54% |
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
- Stock Market
- Stocks
- LEVI Stock
- Valuation Levi Strauss & Co.
Select your edition
All financial news and data tailored to specific country editions
