|
Delayed
Sao Paulo
11:17:44 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 63.12 BRL | -3.27% |
|
+13.94% | +13.07% |
| 11:18am | Wells Fargo Adjusts Price Target on Tapestry to $150 From $160 | MT |
| 10-27 | Baird Adjusts Price Target on Tapestry to $150 From $165 | 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 | 22,074 | - | - |
| Change | - | 22.74% | -4.96% | 89.23% | 63.05% | -25.17% | - | - |
| Enterprise Value (EV) 1 | 8,933 | 10,995 | 11,122 | 19,386 | 30,903 | 23,377 | 23,128 | 22,491 |
| Change | - | 23.07% | 1.15% | 74.31% | 59.4% | -24.35% | -1.06% | -2.76% |
| P/E | 10.3x | 11.2x | 11.9x | 106x | 20.1x | 14x | 12.6x | 11.2x |
| PBR | 3.44x | 4.6x | 3.35x | 22.6x | 44.3x | 19.1x | 10.9x | 7.63x |
| PEG | - | 0.5x | -1.22x | -1.4x | 0x | 1.55x | 1.1x | 0.9x |
| Capitalization / Revenue | 1.23x | 1.51x | 1.43x | 2.58x | 3.69x | 2.59x | 2.46x | 2.31x |
| EV / Revenue | 1.34x | 1.65x | 1.67x | 2.77x | 3.87x | 2.74x | 2.57x | 2.35x |
| EV / EBITDA | 6.32x | 8.12x | 7.81x | 12.4x | 15.2x | 10.5x | 9.64x | 8.62x |
| EV / EBIT | 7.33x | 9.38x | 8.9x | 13.9x | 16.6x | 11.4x | 10.4x | 9.32x |
| EV / FCF | 11.8x | 13.9x | 9.7x | 17.7x | 17x | 14.3x | 13.4x | 11.4x |
| FCF Yield | 8.5% | 7.19% | 10.3% | 5.64% | 5.87% | 7% | 7.48% | 8.76% |
| Dividend per Share 2 | 1 | 1.2 | 1.4 | 1.4 | 1.6 | 1.865 | 2.069 | 2.443 |
| Rate of return | 3.07% | 2.76% | 3.36% | 1.61% | 1.1% | 1.68% | 1.86% | 2.2% |
| EPS 2 | 3.17 | 3.88 | 3.5 | 0.82 | 7.27 | 7.928 | 8.846 | 9.915 |
| Distribution rate | 31.5% | 30.9% | 40% | 171% | 22% | 23.5% | 23.4% | 24.6% |
| Net sales 1 | 6,684 | 6,661 | 6,671 | 7,011 | 7,990 | 8,539 | 8,989 | 9,561 |
| EBITDA 1 | 1,414 | 1,355 | 1,424 | 1,562 | 2,027 | 2,218 | 2,399 | 2,610 |
| EBIT 1 | 1,219 | 1,172 | 1,250 | 1,400 | 1,866 | 2,049 | 2,216 | 2,413 |
| Net income 1 | 856.3 | 936 | 816 | 183.2 | 1,528 | 1,618 | 1,756 | 1,921 |
| Net Debt 1 | 737.2 | 934.7 | 1,561 | 1,295 | 1,404 | 1,303 | 1,054 | 416.8 |
| Reference price 2 | 32.55 | 43.40 | 41.61 | 87.11 | 146.00 | 111.24 | 111.24 | 111.24 |
| Nbr of stocks (in thousands) | 251,802 | 231,798 | 229,773 | 207,690 | 202,045 | 198,435 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.38x | 4.01x | 14.3x | 3.38% | 198B | |
| 44.09x | 5.42x | 22.31x | 0.85% | 143B | |
| 25.96x | 2.68x | 17.15x | 0.78% | 72.83B | |
| 22.08x | 1.5x | 8.5x | 4.17% | 28.32B | |
| 37.7x | 2.11x | 8.17x | 1.9% | 24.14B | |
| 18.5x | 2.58x | 11.65x | 2% | 22.97B | |
| 14.03x | 2.74x | 10.54x | 1.68% | 22.07B | |
| 20.38x | 1.22x | 10.41x | -.--% | 14.7B | |
| 16.91x | 2.14x | 8.58x | 3.35% | 12.65B | |
| Average | 25.11x | 2.71x | 12.40x | 2.01% | 59.83B | |
| Weighted average by Cap. | 30.07x | 3.76x | 15.72x | 2.11% |
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
- TPRY34 Stock
- Valuation Tapestry, Inc.
Select your edition
All financial news and data tailored to specific country editions
