Valuation LVMH Bulgaria S.E.

Stocks

Real-time Estimate Tradegate 21:18:03 18/09/2026 +04			5-day change	1st Jan Change
404.75 ^EUR	-8.32%		0.00%	-11.32%

10:34am	LVMH : Berenberg gives a Neutral rating	ZD
09-17	LVMH : Receives a Buy rating from Bernstein	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	366,252	340,700	366,368	317,588	319,356	203,305	-	-
Change	-	-6.98%	7.53%	-13.31%	0.56%	-36.34%	-	-
Enterprise Value (EV) ¹	375,859	368,547	397,039	348,731	346,923	227,042	223,581	220,047
Change	-	-1.95%	7.73%	-12.17%	-0.52%	-34.56%	-1.52%	-1.58%
P/E	30.4x	24.3x	24.2x	25.3x	29.5x	18.4x	16.4x	14.8x
PBR	7.77x	6.19x	6.01x	4.7x	4.76x	2.86x	2.63x	2.44x
PEG	-	1.4x	2.95x	-1.5x	-2.3x	7.57x	1.4x	1.3x
Capitalization / Revenue	5.7x	4.3x	4.25x	3.75x	3.95x	2.51x	2.4x	2.27x
EV / Revenue	5.85x	4.65x	4.61x	4.12x	4.29x	2.81x	2.64x	2.46x
EV / EBITDA	16.4x	13.5x	13.2x	12.7x	13.5x	9.29x	8.57x	7.91x
EV / EBIT	21.9x	17.5x	17.4x	17.8x	19.5x	12.9x	11.8x	10.8x
EV / FCF	27.8x	36.4x	49x	33.3x	30.6x	20x	17.5x	16.4x
FCF Yield	3.6%	2.74%	2.04%	3%	3.27%	4.99%	5.72%	6.1%
Dividend per Share ²	7	12	13	13	13	13.08	14.05	15.01
Rate of return	0.96%	1.76%	1.77%	2.05%	2.02%	3.17%	3.41%	3.64%
EPS ²	23.89	28.03	30.33	25.12	21.85	22.38	25.08	27.88
Distribution rate	29.3%	42.8%	42.9%	51.8%	59.5%	58.4%	56%	53.8%
Net sales ¹	64,215	79,184	86,153	84,683	80,807	80,855	84,826	89,593
EBITDA ¹	22,981	27,281	29,979	27,367	25,756	24,436	26,101	27,817
EBIT ¹	17,151	21,055	22,802	19,571	17,755	17,612	18,934	20,383
Net income ¹	12,036	14,084	15,174	12,550	10,878	11,226	12,545	13,907
Net Debt ¹	9,607	27,847	30,671	31,143	27,567	23,737	20,276	16,742
Reference price ²	727.00	679.90	733.60	635.50	645.00	412.30	412.30	412.30
Nbr of stocks (in thousands)	503,785	501,103	499,410	499,744	495,126	493,099	-	-
Announcement Date	27/01/22	26/01/23	25/01/24	28/01/25	27/01/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LVMH	18.42x	2.81x	9.29x	3.17%	233B
RALPH LAUREN CORPORATION	18.02x	2.38x	12.03x	1.16%	19.85B
MONCLER S.P.A.	18.47x	3.54x	8.73x	3.16%	13.74B
LULULEMON ATHLETICA INC.	10.32x	0.89x	4.56x	-.--%	11B
GILDAN ACTIVEWEAR INC.	16.99x	1.99x	7.82x	2.2%	8.57B
LEVI STRAUSS & CO.	12.89x	1.31x	8.6x	3.01%	7.64B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	9.51x	1.23x	5.37x	8.21%	6.04B
Average	14.95x	2.02x	8.06x	2.99%	42.89B
Weighted average by Cap.	17.74x	2.65x	9.14x	2.99%