Valuation LVMH NEO Exchange

Stocks

End-of-day quote NEO Exchange 2026-10-16			5-day change	1st Jan Change
8.700 ^CAD	-1.25%		+1.05%	-39.16%

10-15	Consumer Cos Up as Treasury Yields Slide -- Consumer Roundup	DJ
10-15	LVMH : Berenberg remains Neutral	ZD

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	195,760	-	-
Change	-	-6.98%	7.53%	-13.31%	0.56%	-38.7%	-	-
Enterprise Value (EV) ¹	375,859	368,547	397,039	348,731	346,923	218,991	215,772	212,370
Change	-	-1.95%	7.73%	-12.17%	-0.52%	-36.88%	-1.47%	-1.58%
P/E	30.4x	24.3x	24.2x	25.3x	29.5x	18x	16.6x	15.1x
PBR	7.77x	6.19x	6.01x	4.7x	4.76x	2.76x	2.56x	2.39x
PEG	-	1.4x	2.95x	-1.5x	-2.3x	23.8x	1.88x	1.58x
Capitalization / Revenue	5.7x	4.3x	4.25x	3.75x	3.95x	2.43x	2.32x	2.21x
EV / Revenue	5.85x	4.65x	4.61x	4.12x	4.29x	2.72x	2.56x	2.4x
EV / EBITDA	16.4x	13.5x	13.2x	12.7x	13.5x	9.11x	8.45x	7.83x
EV / EBIT	21.9x	17.5x	17.4x	17.8x	19.5x	12.7x	11.7x	10.8x
EV / FCF	27.8x	36.4x	49x	33.3x	30.6x	19.2x	16.9x	16x
FCF Yield	3.6%	2.74%	2.04%	3%	3.27%	5.21%	5.91%	6.26%
Dividend per Share ²	7	12	13	13	13	12.93	13.65	14.45
Rate of return	0.96%	1.76%	1.77%	2.05%	2.02%	3.26%	3.44%	3.64%
EPS ²	23.89	28.03	30.33	25.12	21.85	22.02	23.96	26.24
Distribution rate	29.3%	42.8%	42.9%	51.8%	59.5%	58.7%	57%	55.1%
Net sales ¹	64,215	79,184	86,153	84,683	80,807	80,448	84,214	88,514
EBITDA ¹	22,981	27,281	29,979	27,367	25,756	24,034	25,533	27,122
EBIT ¹	17,151	21,055	22,802	19,571	17,755	17,260	18,393	19,687
Net income ¹	12,036	14,084	15,174	12,550	10,878	10,999	12,007	13,190
Net Debt ¹	9,607	27,847	30,671	31,143	27,567	23,231	20,011	16,610
Reference price ²	727.00	679.90	733.60	635.50	645.00	397.00	397.00	397.00
Nbr of stocks (in thousands)	503,785	501,103	499,410	499,744	495,126	493,099	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LVMH	18.03x	2.72x	9.11x	3.26%	220B
HERMÈS INTERNATIONAL	30.58x	7.61x	16.83x	1.46%	158B
COMPAGNIE FINANCIERE RICHEMONT	25.5x	4.07x	14.29x	2.26%	126B
TITAN COMPANY LIMITED	61.38x	4.45x	40.7x	0.42%	41.63B
ANTA SPORTS PRODUCTS LIMITED	12.23x	1.84x	6.35x	3.82%	27.78B
RALPH LAUREN CORPORATION	20.84x	2.73x	13.86x	1.01%	22.97B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	10.64x	1.2x	7.82x	6.87%	14.06B
MONCLER S.P.A.	18.39x	3.5x	8.69x	3.17%	13.23B
Average	24.70x	3.51x	14.71x	2.78%	77.91B
Weighted average by Cap.	25.29x	4.29x	14.23x	2.43%