Company Valuation: VF 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 5,178 - -
Change - -63.1% -27.65% 2.48% 4.98% -19.31% - -
Enterprise Value (EV) 1 26,483 14,075 11,257 9,661 9,123 7,881 7,510 7,503
Change - -46.85% -20.02% -14.17% -5.57% -13.61% -4.71% -0.09%
P/E 16.3x 68.4x -6.16x -32.7x 25.6x 12.1x 10.1x 8.11x
PBR 6.38x 2.83x 3.59x 4.14x 3.51x 2.43x 2.1x 1.92x
PEG - -0.7x 0x 0.4x -0x 0.2x 0.5x 0.3x
Capitalization / Revenue 1.89x 0.71x 0.57x 0.64x 0.67x 0.54x 0.53x 0.51x
EV / Revenue 2.24x 1.21x 1.08x 1.02x 0.95x 0.83x 0.77x 0.75x
EV / EBITDA 14.6x 10.1x 12.5x 11.8x 9.69x 7.92x 6.91x 6.91x
EV / EBIT 17.1x 12.4x 19.4x 17.4x 13.8x 10.9x 9.2x 8.3x
EV / FCF 42.8x -17.1x 13x 25.5x 16.4x 16.6x 11x 10.5x
FCF Yield 2.34% -5.84% 7.72% 3.92% 6.1% 6.04% 9.09% 9.51%
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% 2.75% 2.77% 2.83%
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 1,397 900.6 815.8 941.7 995 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 13.17 13.17 13.17
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.($)
18.08x2.77x9.13x3.23% 233B
18.21x2.4x12.16x1.15% 20.06B
18.25x3.49x8.62x3.19% 13.79B
10.06x0.87x4.44x-.--% 10.73B
18x2.07x8.15x2.07% 9.08B
13.06x1.33x8.7x2.97% 7.74B
10.16x1.33x5.79x7.68% 6.46B
Average 15.12x 2.04x 8.14x 2.9% 42.99B
Weighted average by Cap. 17.51x 2.62x 9.03x 3.03%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!