Valuation Davide Campari-Milano N.V.

Equities

Market Closed - Borsa Italiana Other stock markets 16:45:00 13/03/2026 GMT			After hours 20:27:28
6.176 ^EUR	+0.16%		6.157	-0.31%

09:10am	DIARY - Italy to April 30	RE
03-12	Trading floors see continued sell-off; Leonardo soars	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	14,452	10,626	11,555	7,242	6,649	7,404	-	-
Change	-	-26.47%	8.74%	-37.33%	-8.19%	11.35%	-	-
Enterprise Value (EV) ¹	15,283	12,179	13,409	9,619	6,649	9,133	8,905	8,646
Change	-	-20.31%	10.1%	-28.26%	-30.88%	37.36%	-2.49%	-2.91%
P/E ratio	51.5x	32.5x	35.2x	35.4x	19.1x	20.1x	17.7x	16x
PBR	6.14x	3.98x	6.17x	2.87x	-	1.79x	1.69x	1.57x
PEG	-	1.9x	-51.39x	-0.9x	0.3x	3.44x	1.3x	1.5x
Capitalization / Revenue	6.65x	3.94x	3.96x	2.36x	2.18x	2.42x	2.31x	2.2x
EV / Revenue	7.03x	4.51x	4.59x	3.13x	2.18x	2.98x	2.78x	2.57x
EV / EBITDA	29.7x	18.4x	18.4x	13.1x	8.47x	11.9x	10.8x	9.83x
EV / EBIT	35.1x	21.4x	21.7x	15.9x	10.4x	14.5x	13.1x	11.9x
EV / FCF	46x	64.5x	-74.5x	55.6x	-	32.2x	24.3x	24.5x
FCF Yield	2.17%	1.55%	-1.34%	1.8%	-	3.1%	4.12%	4.08%
Dividend per Share ²	0.06	0.06	0.065	0.065	-	0.1038	0.1157	0.1236
Rate of return	0.47%	0.63%	0.64%	1.08%	-	1.68%	1.87%	2%
EPS ²	0.2497	0.292	0.29	0.17	0.29	0.307	0.3488	0.3852
Distribution rate	24%	20.5%	22.4%	38.2%	-	33.8%	33.2%	32.1%
Net sales ¹	2,173	2,698	2,919	3,070	3,051	3,064	3,207	3,367
EBITDA ¹	514.9	660.3	728.9	732.6	785.2	768.6	825.1	879.2
EBIT ¹	435.2	569.9	618.7	604.9	636.9	629.6	680.1	729
Net income ¹	284.8	333	330.5	201.6	346.3	374.2	418.4	467.2
Net Debt ¹	830.9	1,552	1,854	2,377	-	1,730	1,502	1,242
Reference price ²	12.855	9.484	10.215	6.018	5.538	6.176	6.176	6.176
Nbr of stocks (in thousands)	1,124,241	1,120,449	1,131,192	1,203,398	1,200,597	1,198,785	-	-
Announcement Date	23/02/22	21/02/23	27/02/24	04/03/25	04/03/26	-	-	-

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.($)
DAVIDE CAMPARI-MILANO N.V.	20.09x	2.98x	11.87x	1.68%	8.52B
KWEICHOW MOUTAI CO., LTD.	19.24x	8.41x	12.3x	3.94%	254B
WULIANGYE YIBIN CO.,LTD.	15.03x	3.52x	7.75x	4.95%	57.79B
SHANXI XINGHUACUN FEN WINE FACTORY CO.,LTD.	15.92x	4.93x	11.02x	3.68%	28.02B
LUZHOU LAOJIAO CO.,LTD	12.96x	4.53x	7.84x	5.38%	22.54B
JIANGSU YANGHE DISTILLERY CO., LTD.	20.63x	2.94x	11.3x	9.11%	11.19B
UNITED SPIRITS LIMITED	54.33x	7.24x	37.91x	0.76%	10.49B
ANHUI GUJING DISTILLERY CO., LTD.	13.64x	1.99x	6.23x	4.81%	7.82B
JIANGSU KING'S LUCK BREWERY JOINT-STOCK CO.,LTD.	13.53x	3.17x	8.76x	3.49%	5.31B
ANHUI YINGJIA DISTILLERY CO., LTD.	13.77x	4.18x	9.03x	3.49%	4.13B
Average	19.91x	4.39x	12.40x	4.13%	40.96B
Weighted average by Cap.	18.79x	6.74x	11.75x	4.16%