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 3,857 - -
Change - -13.13% 24.59% -32.18% -42.7% 35.03% - -
Enterprise Value (EV) 1 7,911 7,684 8,812 6,327 4,459 4,867 4,644 5,043
Change - -2.88% 14.68% -28.19% -29.53% 9.14% -4.58% 8.59%
P/E 7.32x 30.7x 11.5x 8.48x 120x 13.9x 6.78x 5.81x
PBR 1.25x 1.23x 1.49x 0.99x 0.63x 0.75x 0.66x 0.57x
PEG - -0.4x 0x -4.56x -1.3x 0x 0x 0.4x
Capitalization / Revenue 0.74x 0.65x 0.8x 0.58x 0.32x 0.43x 0.43x 0.42x
EV / Revenue 0.86x 0.85x 0.96x 0.73x 0.5x 0.55x 0.51x 0.55x
EV / EBITDA 6.1x 6.64x 7.17x 5.51x 4.2x 4.64x 4.58x 5.17x
EV / EBIT 8.04x 8.97x 9.46x 7.31x 5.64x 6.22x 6.19x 6.89x
EV / FCF 9.85x 35x 12.2x 10.9x 8.28x 6.75x 6.98x -
FCF Yield 10.2% 2.86% 8.22% 9.2% 12.1% 14.8% 14.3% -
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% 0.18% 0.2% 0.22%
EPS 2 13.25 3.03 10.76 10.56 0.52 6.003 12.33 14.38
Distribution rate 0.57% 4.95% 1.39% 1.42% 28.8% 2.57% 1.34% 1.27%
Net sales 1 9,155 9,024 9,218 8,653 8,950 8,906 9,055 9,244
EBITDA 1 1,297 1,158 1,230 1,147 1,063 1,049 1,015 974.7
EBIT 1 983.5 856.5 931.1 865.2 790.5 782.2 750.3 732.3
Net income 1 952.3 200.4 663.6 598.5 25.3 362.4 510.1 582
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 83.59 83.59 83.59
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.($)
13.92x0.55x4.64x0.18% 3.86B
17.66x2.67x8.95x3.33% 215B
31.02x7.72x17.09x1.44% 159B
25.45x4.06x14.26x2.26% 125B
60.41x4.38x40.07x0.42% 41.21B
20.56x2.7x13.74x1.02% 22.68B
18.3x3.48x8.65x3.19% 13.11B
39.94x1.25x10.88x2.53% 11.33B
10.01x0.86x4.4x-.--% 10.69B
Average 26.36x 3.07x 13.63x 1.6% 66.95B
Weighted average by Cap. 26.12x 4.36x 14.44x 2.22%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PVH Corp.

Historical PBR trend

Valuation ratios - PBR - PVH Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PVH Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PVH Corp.


Year-on-year evolution of the Yield

Valuation ratios - Yield - PVH Corp.