Valuation LVMH Bulgaria S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 13:34:16 2026-06-17 EDT			5-day change	1st Jan Change
508.95 ^EUR	+13.52%		0.00%	-9.94%

09:30am	Oddo BHF Sees 'Light at the End of the Tunnel' for LVMH
08:50am	HSBC Maintains Buy Rating on LVMH Ahead of Earnings

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	366,252	340,700	366,368	317,588	319,356	258,272	-	-
Change	-	-6.98%	7.53%	-13.31%	0.56%	-19.13%	-	-
Enterprise Value (EV) ¹	375,859	368,547	397,039	348,731	346,923	282,118	278,182	274,118
Change	-	-1.95%	7.73%	-12.17%	-0.52%	-18.68%	-1.4%	-1.46%
P/E	30.4x	24.3x	24.2x	25.3x	29.5x	23.7x	20.4x	18.4x
PBR	7.77x	6.19x	6.01x	4.7x	4.76x	3.61x	3.32x	3.08x
PEG	-	1.4x	2.95x	-1.5x	-2.3x	66.54x	1.2x	1.7x
Capitalization / Revenue	5.7x	4.3x	4.25x	3.75x	3.95x	3.19x	3.04x	2.86x
EV / Revenue	5.85x	4.65x	4.61x	4.12x	4.29x	3.49x	3.27x	3.04x
EV / EBITDA	16.4x	13.5x	13.2x	12.7x	13.5x	11.5x	10.4x	9.66x
EV / EBIT	21.9x	17.5x	17.4x	17.8x	19.5x	16.1x	14.5x	13.3x
EV / FCF	27.8x	36.4x	49x	33.3x	30.6x	23.5x	21.9x	19.4x
FCF Yield	3.6%	2.74%	2.04%	3%	3.27%	4.26%	4.57%	5.15%
Dividend per Share ²	7	12	13	13	13	12.9	14.11	15.41
Rate of return	0.96%	1.76%	1.77%	2.05%	2.02%	2.48%	2.71%	2.96%
EPS ²	23.89	28.03	30.33	25.12	21.85	21.93	25.55	28.28
Distribution rate	29.3%	42.8%	42.9%	51.8%	59.5%	58.8%	55.2%	54.5%
Net sales ¹	64,215	79,184	86,153	84,683	80,807	80,853	85,033	90,190
EBITDA ¹	22,981	27,281	29,979	27,367	25,756	24,486	26,721	28,363
EBIT ¹	17,151	21,055	22,802	19,571	17,755	17,556	19,129	20,684
Net income ¹	12,036	14,084	15,174	12,550	10,878	10,944	12,715	14,020
Net Debt ¹	9,607	27,847	30,671	31,143	27,567	23,846	19,909	15,846
Reference price ²	727.00	679.90	733.60	635.50	645.00	520.30	520.30	520.30
Nbr of stocks (in thousands)	503,785	501,103	499,410	499,744	495,126	496,391	-	-
Announcement Date	1/27/22	1/26/23	1/25/24	1/28/25	1/27/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RALPH LAUREN CORPORATION	22.16x	2.86x	14.58x	0.94%	24.21B
MONCLER S.P.A.	22.56x	4.28x	10.49x	2.51%	16.98B
LULULEMON ATHLETICA INC.	10.46x	1.01x	4.81x	-.--%	13.12B
GILDAN ACTIVEWEAR INC.	13.33x	2.07x	8.74x	2.03%	9.32B
LEVI STRAUSS & CO.	15.55x	1.54x	10.09x	2.43%	9.16B
V.F. CORPORATION	16.88x	1.03x	9.74x	2.04%	6.93B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	11.1x	1.38x	6.04x	7.56%	6.16B
LI NING COMPANY LIMITED	12.19x	0.58x	3.41x	4.12%	5.47B
Average	15.53x	1.84x	8.49x	2.7%	11.42B
Weighted average by Cap.	17.25x	2.27x	9.76x	2.08%