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 5,728 - -
Change - -63.1% -27.65% 2.48% 4.98% -10.73% - -
Enterprise Value (EV) 1 26,483 14,075 11,257 9,661 9,123 8,431 8,060 8,053
Change - -46.85% -20.02% -14.17% -5.57% -7.58% -4.4% -0.08%
P/E 16.3x 68.4x -6.16x -32.7x 25.6x 13.4x 11.1x 8.97x
PBR 6.38x 2.83x 3.59x 4.14x 3.51x 2.69x 2.32x 2.12x
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 0.89x 0.82x 0.8x
EV / EBITDA 14.6x 10.1x 12.5x 11.8x 9.69x 8.47x 7.41x 7.41x
EV / EBIT 17.1x 12.4x 19.4x 17.4x 13.8x 11.7x 9.88x 8.91x
EV / FCF 42.8x -17.1x 13x 25.5x 16.4x 17.7x 11.8x 11.3x
FCF Yield 2.34% -5.84% 7.72% 3.92% 6.1% 5.65% 8.47% 8.86%
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% 2.49% 2.51% 2.56%
EPS 2 3.53 0.31 -2.49 -0.48 0.64 1.086 1.308 1.624
Distribution rate 56.1% 584% -31.3% -75% 56.3% 33.4% 27.9% 23%
Net sales 1 11,842 11,612 10,455 9,505 9,605 9,501 9,796 10,058
EBITDA 1 1,818 1,397 900.6 815.8 941.7 994.9 1,088 1,087
EBIT 1 1,549 1,135 581.4 556.1 661.2 720.2 815.9 904.3
Net income 1 1,387 118.6 -968.9 -189.7 254.9 430.2 515.4 640.7
Net Debt 1 4,145 5,832 5,292 3,549 2,706 2,703 2,332 2,326
Reference price 2 57.44 21.21 15.34 15.69 16.40 14.57 14.57 14.57
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.62x3.12x10.45x2.81% 265B
21.44x2.81x14.24x0.97% 23.62B
20.79x3.99x9.83x2.74% 15.58B
10.95x1.07x5.12x-.--% 13.73B
21.47x2.33x9.13x1.77% 10.63B
14.57x1.46x9.57x2.66% 8.64B
10.99x1.44x6.25x7.2% 6.89B
13.42x0.89x8.47x2.49% 5.73B
Average 16.78x 2.14x 9.13x 2.58% 43.68B
Weighted average by Cap. 19.87x 2.93x 10.29x 2.62%

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