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 7,215 - -
Change - -63.1% -27.65% 2.48% 4.98% 12.45% - -
Enterprise Value (EV) 1 26,483 14,075 11,257 9,661 9,123 9,782 9,102 8,962
Change - -46.85% -20.02% -14.17% -5.57% 7.23% -6.95% -1.54%
P/E 16.3x 68.4x -6.16x -32.7x 25.6x 15.3x 13.2x 10.8x
PBR 6.38x 2.83x 3.59x 4.14x 3.51x 3.23x 2.72x 2.3x
PEG - -0.7x 0x 0.4x -0x 0.2x 0.8x 0.5x
Capitalization / Revenue 1.89x 0.71x 0.57x 0.64x 0.67x 0.76x 0.74x 0.71x
EV / Revenue 2.24x 1.21x 1.08x 1.02x 0.95x 1.03x 0.93x 0.88x
EV / EBITDA 14.6x 10.1x 12.5x 11.8x 9.69x 9.71x 8.21x 7.35x
EV / EBIT 17.1x 12.4x 19.4x 17.4x 13.8x 13.1x 10.7x 9.32x
EV / FCF 42.8x -17.1x 13x 25.5x 16.4x 18.3x 13x 11.5x
FCF Yield 2.34% -5.84% 7.72% 3.92% 6.1% 5.45% 7.71% 8.7%
Dividend per Share 2 1.98 1.81 0.78 0.36 0.36 0.3628 0.365 0.3728
Rate of return 3.45% 8.53% 5.08% 2.29% 2.2% 1.98% 1.99% 2.03%
EPS 2 3.53 0.31 -2.49 -0.48 0.64 1.198 1.39 1.698
Distribution rate 56.1% 584% -31.3% -75% 56.3% 30.3% 26.3% 22%
Net sales 1 11,842 11,612 10,455 9,505 9,605 9,514 9,807 10,160
EBITDA 1 1,818 1,397 900.6 815.8 941.7 1,008 1,109 1,220
EBIT 1 1,549 1,135 581.4 556.1 661.2 747.7 852.1 961.5
Net income 1 1,387 118.6 -968.9 -189.7 254.9 475.3 553.5 671.8
Net Debt 1 4,145 5,832 5,292 3,549 2,706 2,567 1,887 1,747
Reference price 2 57.44 21.21 15.34 15.69 16.40 18.33 18.33 18.33
Nbr of stocks (in thousands) 388,902 388,657 388,816 389,573 391,263 393,639 - -
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.($)
17.48x2.65x8.87x3.36% 211B
29.02x7.13x15.83x1.47% 148B
23.74x3.78x13.26x2.44% 117B
59.86x4.34x39.71x0.43% 41.43B
11.3x1.66x5.69x4.1% 25.47B
20.98x2.78x14.12x1% 23.86B
10.07x1.16x7.5x7.28% 13.53B
18.18x3.45x8.61x3.22% 12.79B
Average 23.83x 3.37x 14.20x 2.91% 74.19B
Weighted average by Cap. 24.27x 4.05x 13.66x 2.52%

Y-o-Y evolution of P/E

Valuation ratios - P/E - V.F. Corporation

Historical PBR trend

Valuation ratios - PBR - V.F. Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - V.F. Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - V.F. Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - V.F. Corporation