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 5,700 - -
Change - -63.1% -27.65% 2.48% 4.98% -11.16% - -
Enterprise Value (EV) 1 26,483 14,075 11,257 9,661 9,123 8,353 7,948 7,700
Change - -46.85% -20.02% -14.17% -5.57% -8.44% -4.84% -3.13%
P/E 16.3x 68.4x -6.16x -32.7x 25.6x 13.3x 11x 8.88x
PBR 6.38x 2.83x 3.59x 4.14x 3.51x 2.65x 2.27x 1.98x
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 0.6x 0.58x 0.57x
EV / Revenue 2.24x 1.21x 1.08x 1.02x 0.95x 0.88x 0.81x 0.76x
EV / EBITDA 14.6x 10.1x 12.5x 11.8x 9.69x 8.37x 7.27x 6.9x
EV / EBIT 17.1x 12.4x 19.4x 17.4x 13.8x 11.6x 9.7x 8.42x
EV / FCF 42.8x -17.1x 13x 25.5x 16.4x 17.5x 11.6x 10.8x
FCF Yield 2.34% -5.84% 7.72% 3.92% 6.1% 5.7% 8.59% 9.27%
Dividend per Share 2 1.98 1.81 0.78 0.36 0.36 0.3623 0.365 0.3728
Rate of return 3.45% 8.53% 5.08% 2.29% 2.2% 2.5% 2.52% 2.57%
EPS 2 3.53 0.31 -2.49 -0.48 0.64 1.094 1.319 1.632
Distribution rate 56.1% 584% -31.3% -75% 56.3% 33.1% 27.7% 22.8%
Net sales 1 11,842 11,612 10,455 9,505 9,605 9,502 9,797 10,074
EBITDA 1 1,818 1,397 900.6 815.8 941.7 998.4 1,093 1,116
EBIT 1 1,549 1,135 581.4 556.1 661.2 722.6 819.4 914.7
Net income 1 1,387 118.6 -968.9 -189.7 254.9 432.8 519.7 644.1
Net Debt 1 4,145 5,832 5,292 3,549 2,706 2,652 2,248 1,999
Reference price 2 57.44 21.21 15.34 15.69 16.40 14.50 14.50 14.50
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.($)
17.89x2.7x8.94x3.28% 224B
19.32x2.54x12.87x1.08% 21.28B
18.93x3.61x8.92x3.08% 13.82B
10.44x0.9x4.62x-.--% 11.14B
15.66x1.88x7.41x2.38% 7.9B
12.84x1.31x8.58x3.02% 7.62B
9.42x1.23x5.37x8.32% 6B
13.18x0.88x8.33x2.51% 5.67B
Average 14.71x 1.88x 8.13x 2.96% 37.13B
Weighted average by Cap. 17.32x 2.54x 8.93x 3.05%

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. VFC Stock
  5. Valuation V.F. Corporation