Company Valuation: V.F. Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 22,339 8,243 5,964 6,112 6,417 5,881 - -
Change - -63.1% -27.65% 2.48% 4.98% -8.34% - -
Enterprise Value (EV) 1 26,483 14,075 11,257 9,661 9,123 8,679 8,230 8,247
Change - -46.85% -20.02% -14.17% -5.57% -4.87% -5.18% 0.21%
P/E 16.3x 68.4x -6.16x -32.7x 25.6x 13.9x 11.5x 9.34x
PBR 6.38x 2.83x 3.59x 4.14x 3.51x 2.76x 2.38x 2.18x
PEG - -0.7x 0x 0.4x -0x 0.2x 0.5x 0.4x
Capitalization / Revenue 1.89x 0.71x 0.57x 0.64x 0.67x 0.62x 0.6x 0.59x
EV / Revenue 2.24x 1.21x 1.08x 1.02x 0.95x 0.91x 0.84x 0.82x
EV / EBITDA 14.6x 10.1x 12.5x 11.8x 9.69x 8.72x 7.58x 7.59x
EV / EBIT 17.1x 12.4x 19.4x 17.4x 13.8x 12.1x 10.1x 9.12x
EV / FCF 42.8x -17.1x 13x 25.5x 16.4x 18.2x 12.1x 11.6x
FCF Yield 2.34% -5.84% 7.72% 3.92% 6.1% 5.48% 8.25% 8.65%
Dividend per Share 2 1.98 1.81 0.78 0.36 0.36 0.3623 0.365 0.5282
Rate of return 3.45% 8.53% 5.08% 2.29% 2.2% 2.42% 2.44% 3.53%
EPS 2 3.53 0.31 -2.49 -0.48 0.64 1.073 1.304 1.601
Distribution rate 56.1% 584% -31.3% -75% 56.3% 33.8% 28% 33%
Net sales 1 11,842 11,612 10,455 9,505 9,605 9,502 9,800 10,046
EBITDA 1 1,818 1,397 900.6 815.8 941.7 994.9 1,086 1,087
EBIT 1 1,549 1,135 581.4 556.1 661.2 718.1 814.5 904.3
Net income 1 1,387 118.6 -968.9 -189.7 254.9 425.4 504.5 632.3
Net Debt 1 4,145 5,832 5,292 3,549 2,706 2,798 2,348 2,366
Reference price 2 57.44 21.21 15.34 15.69 16.40 14.96 14.96 14.96
Nbr of stocks (in thousands) 388,902 388,657 388,816 389,573 391,263 393,135 - -
Announcement Date 5/19/22 5/23/23 5/22/24 5/21/25 5/20/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.06x3.18x10.62x2.76% 269B
20.99x2.71x13.8x1% 22.97B
20.36x3.91x9.54x2.86% 15.27B
10.82x1.05x5.05x-.--% 13.57B
15.94x1.58x10.35x2.43% 9.45B
13.87x2.11x8.94x1.94% 9.7B
11.64x1.53x6.66x6.81% 7.29B
Average 16.38x 2.30x 9.28x 2.54% 49.56B
Weighted average by Cap. 20.09x 2.99x 10.42x 2.59%

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

  1. Stock Market
  2. Stocks
  3. VFC Stock
  4. 1VFC Stock
  5. Valuation V.F. Corporation