Company Valuation: PVH Corp.

Data adjusted to current consolidation scope
Fiscal Period: February 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 6,791 5,899 7,350 4,985 2,856 3,384 - -
Change - -13.13% 24.59% -32.18% -42.7% 18.48% - -
Enterprise Value (EV) 1 7,911 7,684 8,812 6,327 4,459 4,394 4,171 4,570
Change - -2.88% 14.68% -28.19% -29.53% -1.46% -5.07% 9.57%
P/E 7.32x 30.7x 11.5x 8.48x 120x 12.2x 5.9x 5.1x
PBR 1.25x 1.23x 1.49x 0.99x 0.63x 0.66x 0.58x 0.5x
PEG - -0.4x 0x -4.56x -1.3x 0x 0x 0.3x
Capitalization / Revenue 0.74x 0.65x 0.8x 0.58x 0.32x 0.38x 0.37x 0.37x
EV / Revenue 0.86x 0.85x 0.96x 0.73x 0.5x 0.49x 0.46x 0.49x
EV / EBITDA 6.1x 6.64x 7.17x 5.51x 4.2x 4.17x 4.08x 4.69x
EV / EBIT 8.04x 8.97x 9.46x 7.31x 5.64x 5.64x 5.52x 6.01x
EV / FCF 9.85x 35x 12.2x 10.9x 8.28x 6.1x 6.27x -
FCF Yield 10.2% 2.86% 8.22% 9.2% 12.1% 16.4% 15.9% -
Dividend per Share 2 0.075 0.15 0.15 0.15 0.15 0.1544 0.1658 0.1826
Rate of return 0.08% 0.16% 0.12% 0.17% 0.24% 0.21% 0.23% 0.25%
EPS 2 13.25 3.03 10.76 10.56 0.52 6.007 12.43 14.38
Distribution rate 0.57% 4.95% 1.39% 1.42% 28.8% 2.57% 1.33% 1.27%
Net sales 1 9,155 9,024 9,218 8,653 8,950 8,901 9,051 9,244
EBITDA 1 1,297 1,158 1,230 1,147 1,063 1,054 1,023 973.5
EBIT 1 983.5 856.5 931.1 865.2 790.5 778.6 756.2 760.2
Net income 1 952.3 200.4 663.6 598.5 25.3 362.6 517.4 581.7
Net Debt 1 1,121 1,784 1,462 1,343 1,603 1,010 787 1,186
Reference price 2 97.04 93.09 123.24 89.60 62.36 73.35 73.35 73.35
Nbr of stocks (in thousands) 69,978 63,371 59,638 55,633 45,803 46,138 - -
Announcement Date 3/29/22 3/27/23 4/1/24 3/31/25 3/31/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.21x0.49x4.17x0.21% 3.38B
18x2.75x9.1x3.25% 228B
18.13x2.39x12.11x1.15% 19.97B
18.25x3.48x8.59x3.2% 13.49B
10.18x0.88x4.48x-.--% 10.86B
17.24x2.01x7.9x2.16% 8.69B
12.87x1.31x8.59x3.01% 7.63B
9.57x1.24x5.41x8.16% 6.08B
Average 14.56x 1.82x 7.54x 2.64% 37.23B
Weighted average by Cap. 17.34x 2.58x 8.93x 3.01%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!