|
Market Closed -
NYSE
16:00:03 2026-08-18 EDT
|
5-day change | 1st Jan Change | ||
| 132.26 USD | +2.51% |
|
-17.62% | +3.51% |
| 02:44pm | Tapestry Shares Rise After Daiwa Upgrade | MT |
| 06:01am | Argus Adjusts Price Target on Tapestry to $148 From $165, Maintains Buy Rating | MT |
Company Valuation: Tapestry, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,196 | 10,060 | 9,561 | 18,092 | 29,499 | 25,726 | - | - |
| Change | - | 22.74% | -4.96% | 89.23% | 63.05% | -12.79% | - | - |
| Enterprise Value (EV) 1 | 8,933 | 10,995 | 11,122 | 19,386 | 30,903 | 27,009 | 26,770 | 26,038 |
| Change | - | 23.07% | 1.15% | 74.31% | 59.4% | -12.6% | -0.88% | -2.74% |
| P/E | 10.3x | 11.2x | 11.9x | 106x | 20.1x | 16.3x | 14.8x | 13.1x |
| PBR | 3.44x | 4.6x | 3.35x | 22.6x | 44.3x | 22x | 12.6x | 8.76x |
| PEG | - | 0.5x | -1.22x | -1.4x | 0x | 1.79x | 1.5x | 1x |
| Capitalization / Revenue | 1.23x | 1.51x | 1.43x | 2.58x | 3.69x | 3.01x | 2.86x | 2.67x |
| EV / Revenue | 1.34x | 1.65x | 1.67x | 2.77x | 3.87x | 3.16x | 2.98x | 2.71x |
| EV / EBITDA | 6.32x | 8.12x | 7.81x | 12.4x | 15.2x | 12.1x | 11.2x | 9.86x |
| EV / EBIT | 7.33x | 9.38x | 8.9x | 13.9x | 16.6x | 13.2x | 12.2x | 10.7x |
| EV / FCF | 11.8x | 13.9x | 9.7x | 17.7x | 17x | 16.5x | 15.5x | 13.2x |
| FCF Yield | 8.5% | 7.19% | 10.3% | 5.64% | 5.87% | 6.06% | 6.46% | 7.57% |
| Dividend per Share 2 | 1 | 1.2 | 1.4 | 1.4 | 1.6 | 1.867 | 2.041 | 2.443 |
| Rate of return | 3.07% | 2.76% | 3.36% | 1.61% | 1.1% | 1.45% | 1.58% | 1.89% |
| EPS 2 | 3.17 | 3.88 | 3.5 | 0.82 | 7.27 | 7.931 | 8.726 | 9.883 |
| Distribution rate | 31.5% | 30.9% | 40% | 171% | 22% | 23.5% | 23.4% | 24.7% |
| Net sales 1 | 6,684 | 6,661 | 6,671 | 7,011 | 7,990 | 8,552 | 8,990 | 9,619 |
| EBITDA 1 | 1,414 | 1,355 | 1,424 | 1,562 | 2,027 | 2,231 | 2,398 | 2,642 |
| EBIT 1 | 1,219 | 1,172 | 1,250 | 1,400 | 1,866 | 2,048 | 2,197 | 2,442 |
| Net income 1 | 856.3 | 936 | 816 | 183.2 | 1,528 | 1,618 | 1,731 | 1,899 |
| Net Debt 1 | 737.2 | 934.7 | 1,561 | 1,295 | 1,404 | 1,283 | 1,045 | 312.1 |
| Reference price 2 | 32.55 | 43.40 | 41.61 | 87.11 | 146.00 | 129.02 | 129.02 | 129.02 |
| Nbr of stocks (in thousands) | 251,802 | 231,798 | 229,773 | 207,690 | 202,045 | 199,392 | - | - |
| Announcement Date | 8/18/22 | 8/17/23 | 8/15/24 | 8/14/25 | 8/13/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.71x | 3.15x | 12.07x | 1.43% | 25.73B | |
| 25.88x | 3.99x | 14.11x | 3.44% | 203B | |
| 46.02x | 5.7x | 23.66x | 0.81% | 148B | |
| 30.08x | 2.86x | 19.14x | 0.76% | 75.47B | |
| 48.17x | 2.73x | 10.5x | 1.33% | 36.52B | |
| 22.24x | 1.48x | 8.4x | 4.23% | 29.04B | |
| 18.58x | 2.58x | 11.56x | 1.92% | 23.28B | |
| 29.1x | 1.7x | 14.32x | -.--% | 20.95B | |
| 15.01x | 1.78x | 7.57x | 4.32% | 10.65B | |
| 7.42x | 0.39x | 3.63x | 3.4% | 7.26B | |
| Average | 25.92x | 2.64x | 12.50x | 2.16% | 58.02B | |
| Weighted average by Cap. | 31.77x | 3.81x | 16.25x | 2.07% |
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
- Stock Market
- Stocks
- TPR Stock
- Valuation Tapestry, Inc.
Select your edition
All financial news and data tailored to specific country editions
