Valuation LVMH Wiener Boerse

Stocks

Real-time Estimate Tradegate 18:49:31 19/08/2026 +04			5-day change	1st Jan Change
455.55 ^EUR	+1.76%		-6.54%	-29.79%

08-17	European shares edge lower as luxury stocks weigh; US-Iran tensions linger	RE
08-17	Paris stocks less cautious than their European peers

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	220,785	-	-
Change	-	-6.98%	7.53%	-13.31%	0.56%	-30.87%	-	-
Enterprise Value (EV) ¹	375,859	368,547	397,039	348,731	346,923	244,561	241,124	237,605
Change	-	-1.95%	7.73%	-12.17%	-0.52%	-29.51%	-1.41%	-1.46%
P/E	30.4x	24.3x	24.2x	25.3x	29.5x	19.9x	17.5x	15.9x
PBR	7.77x	6.19x	6.01x	4.7x	4.76x	3.11x	2.86x	2.65x
PEG	-	1.4x	2.95x	-1.5x	-2.3x	6.18x	1.3x	1.6x
Capitalization / Revenue	5.7x	4.3x	4.25x	3.75x	3.95x	2.73x	2.59x	2.44x
EV / Revenue	5.85x	4.65x	4.61x	4.12x	4.29x	3.02x	2.83x	2.63x
EV / EBITDA	16.4x	13.5x	13.2x	12.7x	13.5x	10.1x	9.16x	8.42x
EV / EBIT	21.9x	17.5x	17.4x	17.8x	19.5x	13.9x	12.6x	11.5x
EV / FCF	27.8x	36.4x	49x	33.3x	30.6x	21.3x	18.4x	17.2x
FCF Yield	3.6%	2.74%	2.04%	3%	3.27%	4.69%	5.43%	5.81%
Dividend per Share ²	7	12	13	13	13	13.09	14.12	15.16
Rate of return	0.96%	1.76%	1.77%	2.05%	2.02%	2.92%	3.15%	3.39%
EPS ²	23.89	28.03	30.33	25.12	21.85	22.55	25.55	28.17
Distribution rate	29.3%	42.8%	42.9%	51.8%	59.5%	58.1%	55.3%	53.8%
Net sales ¹	64,215	79,184	86,153	84,683	80,807	81,000	85,345	90,327
EBITDA ¹	22,981	27,281	29,979	27,367	25,756	24,232	26,330	28,213
EBIT ¹	17,151	21,055	22,802	19,571	17,755	17,650	19,148	20,664
Net income ¹	12,036	14,084	15,174	12,550	10,878	11,256	12,679	13,970
Net Debt ¹	9,607	27,847	30,671	31,143	27,567	23,776	20,339	16,820
Reference price ²	727.00	679.90	733.60	635.50	645.00	447.75	447.75	447.75
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	19.85x	3.02x	10.09x	2.92%	256B
RALPH LAUREN CORPORATION	20.46x	2.69x	13.61x	1.02%	22.54B
MONCLER S.P.A.	19.75x	3.78x	9.33x	2.93%	14.85B
LULULEMON ATHLETICA INC.	10.79x	1.05x	5.03x	-.--%	13.51B
GILDAN ACTIVEWEAR INC.	20.49x	2.28x	8.97x	1.82%	10.33B
LEVI STRAUSS & CO.	14.29x	1.44x	9.41x	2.71%	8.47B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	10.81x	1.42x	6.19x	7.26%	6.84B
V.F. CORPORATION	13.18x	0.88x	8.37x	2.53%	5.63B
Average	16.20x	2.07x	8.87x	2.65%	42.22B
Weighted average by Cap.	19.11x	2.82x	9.93x	2.72%