Valuation LVMH Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 09:25:01 2026-07-14 EDT			5-day change	1st Jan Change
6.450 ^EUR	+0.78%		0.00%	-22.29%

02:23am	LVMH : Gets a Neutral rating from Berenberg	ZD
07-13	LVMH : Buy rating from Deutsche Bank	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	243,976	-	-
Change	-	-6.98%	7.53%	-13.31%	0.56%	-23.6%	-	-
Enterprise Value (EV) ¹	375,859	368,547	397,039	348,731	346,923	267,567	264,180	259,730
Change	-	-1.95%	7.73%	-12.17%	-0.52%	-22.87%	-1.27%	-1.68%
P/E	30.4x	24.3x	24.2x	25.3x	29.5x	22.4x	19.2x	17.5x
PBR	7.77x	6.19x	6.01x	4.7x	4.76x	3.41x	3.14x	2.91x
PEG	-	1.4x	2.95x	-1.5x	-2.3x	65.49x	1.2x	1.7x
Capitalization / Revenue	5.7x	4.3x	4.25x	3.75x	3.95x	3.02x	2.87x	2.72x
EV / Revenue	5.85x	4.65x	4.61x	4.12x	4.29x	3.32x	3.11x	2.89x
EV / EBITDA	16.4x	13.5x	13.2x	12.7x	13.5x	11.2x	10x	9.21x
EV / EBIT	21.9x	17.5x	17.4x	17.8x	19.5x	15.3x	13.9x	12.6x
EV / FCF	27.8x	36.4x	49x	33.3x	30.6x	22.6x	20.5x	18x
FCF Yield	3.6%	2.74%	2.04%	3%	3.27%	4.42%	4.89%	5.55%
Dividend per Share ²	7	12	13	13	13	12.81	14.04	15.13
Rate of return	0.96%	1.76%	1.77%	2.05%	2.02%	2.61%	2.86%	3.08%
EPS ²	23.89	28.03	30.33	25.12	21.85	21.92	25.55	28.15
Distribution rate	29.3%	42.8%	42.9%	51.8%	59.5%	58.4%	54.9%	53.7%
Net sales ¹	64,215	79,184	86,153	84,683	80,807	80,667	84,880	89,776
EBITDA ¹	22,981	27,281	29,979	27,367	25,756	23,975	26,351	28,200
EBIT ¹	17,151	21,055	22,802	19,571	17,755	17,477	19,052	20,559
Net income ¹	12,036	14,084	15,174	12,550	10,878	10,909	12,685	14,034
Net Debt ¹	9,607	27,847	30,671	31,143	27,567	23,591	20,204	15,753
Reference price ²	727.00	679.90	733.60	635.50	645.00	491.50	491.50	491.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RALPH LAUREN CORPORATION	20.4x	2.64x	13.44x	1.03%	22.29B
MONCLER S.P.A.	21.22x	4.04x	9.88x	2.68%	15.67B
LULULEMON ATHLETICA INC.	10.89x	1.06x	5.08x	-.--%	13.66B
GILDAN ACTIVEWEAR INC.	13.71x	2.09x	8.83x	1.96%	9.58B
LEVI STRAUSS & CO.	15.7x	1.56x	10.22x	2.47%	9.31B
V.F. CORPORATION	16.21x	1x	9.45x	2.14%	6.62B
PUMA SE	-18.09x	0.82x	17.51x	-.--%	4.86B
Average	11.44x	1.89x	10.63x	1.47%	11.71B
Weighted average by Cap.	15.04x	2.22x	10.38x	1.47%