Valuation Moncler CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 20:52:05 07/08/2026 +04			5-day change	1st Jan Change
50.62 ^EUR	0.00%		0.00%	-

01:53pm	MIB Higher with Prysmian, Brent Above $80	AN
12:08pm	MIB below parity: Leonardo strong, Stellantis down	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,258	13,307	15,047	13,796	14,916	13,893	-	-
Change	-	-22.9%	13.07%	-8.31%	8.12%	-6.86%	-	-
Enterprise Value (EV) ¹	16,529	13,326	14,818	13,411	13,458	13,451	13,094	12,921
Change	-	-19.38%	11.2%	-9.5%	0.35%	-0.05%	-2.65%	-1.32%
P/E	43.6x	22.1x	24.6x	21.6x	23.8x	21.3x	19.7x	18.1x
PBR	6.8x	4.59x	4.68x	3.85x	3.87x	3.36x	3.13x	2.91x
PEG	-	0.4x	27.55x	4.88x	-11.23x	5.7x	2.33x	2.1x
Capitalization / Revenue	8.43x	5.11x	5.04x	4.44x	4.76x	4.23x	3.96x	3.69x
EV / Revenue	8.08x	5.12x	4.97x	4.31x	4.3x	4.1x	3.73x	3.43x
EV / EBITDA	23.9x	15.1x	12.5x	-	10.5x	10x	9.03x	8.25x
EV / EBIT	27.4x	17.2x	16.6x	14.6x	14.7x	13.9x	12.5x	11.4x
EV / FCF	30x	40.7x	20x	20.8x	25.4x	18.8x	17.9x	16.1x
FCF Yield	3.33%	2.46%	5%	4.81%	3.93%	5.32%	5.59%	6.2%
Dividend per Share ²	0.6	1.12	1.15	1.3	1.4	1.395	1.465	1.6
Rate of return	0.94%	2.26%	2.06%	2.55%	2.55%	2.73%	2.87%	3.13%
EPS ²	1.47	2.24	2.26	2.36	2.31	2.396	2.599	2.823
Distribution rate	40.8%	50%	50.9%	55.1%	60.6%	58.2%	56.4%	56.7%
Net sales ¹	2,046	2,603	2,984	3,109	3,132	3,283	3,510	3,766
EBITDA ¹	691.9	880.1	1,186	-	1,283	1,345	1,450	1,567
EBIT ¹	603.1	774.5	893.8	916.3	913.4	967.4	1,045	1,131
Net income ¹	393.5	606.7	611.9	639.6	626.7	651.7	707.6	769.9
Net Debt ¹	-729.6	19.17	-228.5	-384.7	-1,458	-442.5	-799.3	-971.8
Reference price ²	64.02	49.50	55.70	50.98	54.92	51.08	51.08	51.08
Nbr of stocks (in thousands)	269,576	268,824	270,137	270,606	271,598	271,990	-	-
Announcement Date	24/02/22	28/02/23	28/02/24	13/02/25	19/02/26	-	-	-

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	21.38x	3.23x	10.78x	2.71%	274B
RALPH LAUREN CORPORATION	21.44x	2.79x	14.2x	0.97%	23.56B
MONCLER S.P.A.	21.32x	4.1x	10x	2.73%	16.01B
LULULEMON ATHLETICA INC.	11.3x	1.11x	5.31x	-.--%	14.16B
GILDAN ACTIVEWEAR INC.	21.75x	2.35x	9.22x	1.74%	10.77B
LEVI STRAUSS & CO.	15.78x	1.57x	10.26x	2.46%	9.35B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	11.44x	1.51x	6.54x	6.92%	7.18B
V.F. CORPORATION	13.58x	0.89x	8.55x	2.46%	5.8B
Average	17.25x	2.19x	9.36x	2.5%	45.05B
Weighted average by Cap.	20.53x	3.01x	10.57x	2.54%