Valuation LVMH NEO Exchange

Stocks

End-of-day quote NEO Exchange 2026-08-14			5-day change	1st Jan Change
10.22 ^CAD	-0.20%		-4.40%	-28.53%

08-14	L Catterton sells $1bn of Birkenstock shares
08-13	EssilorLuxottica in the doldrums

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	226,037	-	-
Change	-	-6.98%	7.53%	-13.31%	0.56%	-29.22%	-	-
Enterprise Value (EV) ¹	375,859	368,547	397,039	348,731	346,923	249,813	246,376	242,857
Change	-	-1.95%	7.73%	-12.17%	-0.52%	-27.99%	-1.38%	-1.43%
P/E	30.4x	24.3x	24.2x	25.3x	29.5x	20.3x	17.9x	16.3x
PBR	7.77x	6.19x	6.01x	4.7x	4.76x	3.18x	2.93x	2.71x
PEG	-	1.4x	2.95x	-1.5x	-2.3x	6.3x	1.3x	1.6x
Capitalization / Revenue	5.7x	4.3x	4.25x	3.75x	3.95x	2.79x	2.65x	2.5x
EV / Revenue	5.85x	4.65x	4.61x	4.12x	4.29x	3.08x	2.89x	2.69x
EV / EBITDA	16.4x	13.5x	13.2x	12.7x	13.5x	10.3x	9.36x	8.61x
EV / EBIT	21.9x	17.5x	17.4x	17.8x	19.5x	14.2x	12.9x	11.8x
EV / FCF	27.8x	36.4x	49x	33.3x	30.6x	21.8x	18.8x	17.6x
FCF Yield	3.6%	2.74%	2.04%	3%	3.27%	4.59%	5.32%	5.68%
Dividend per Share ²	7	12	13	13	13	13.09	14.12	15.16
Rate of return	0.96%	1.76%	1.77%	2.05%	2.02%	2.86%	3.08%	3.31%
EPS ²	23.89	28.03	30.33	25.12	21.85	22.55	25.55	28.17
Distribution rate	29.3%	42.8%	42.9%	51.8%	59.5%	58.1%	55.3%	53.8%
Net sales ¹	64,215	79,184	86,153	84,683	80,807	81,000	85,345	90,327
EBITDA ¹	22,981	27,281	29,979	27,367	25,756	24,232	26,330	28,213
EBIT ¹	17,151	21,055	22,802	19,571	17,755	17,650	19,148	20,664
Net income ¹	12,036	14,084	15,174	12,550	10,878	11,256	12,679	13,970
Net Debt ¹	9,607	27,847	30,671	31,143	27,567	23,776	20,339	16,820
Reference price ²	727.00	679.90	733.60	635.50	645.00	458.40	458.40	458.40
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	20.32x	3.08x	10.31x	2.86%	262B
RALPH LAUREN CORPORATION	21.04x	2.76x	13.98x	0.99%	23.17B
MONCLER S.P.A.	20.49x	3.93x	9.69x	2.83%	15.41B
LULULEMON ATHLETICA INC.	10.83x	1.05x	5.05x	-.--%	13.58B
GILDAN ACTIVEWEAR INC.	20.84x	2.31x	9.09x	1.79%	10.51B
LEVI STRAUSS & CO.	14.64x	1.47x	9.61x	2.65%	8.68B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	11.07x	1.45x	6.3x	7.15%	6.95B
V.F. CORPORATION	13.69x	0.9x	8.59x	2.44%	5.85B
Average	16.62x	2.12x	9.08x	2.59%	43.23B
Weighted average by Cap.	19.58x	2.89x	10.16x	2.66%