Valuation LVMH

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 04/12/2025 GMT			5-day change	1st Jan Change
633.10 ^EUR	+0.44%		+1.23%	-0.38%

12-04	Succession at LVMH? We don't talk about it, says Arnault's wife	RE
12-04	'Made in Misery'? Italian Luxury Fashion Under Prosecutor's Scrutiny	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	257,166	366,252	340,700	366,368	317,588	314,667	-	-
Change	-	42.42%	-6.98%	7.53%	-13.31%	-0.92%	-	-
Enterprise Value (EV) ¹	261,407	375,859	368,547	397,039	348,731	341,860	339,197	329,070
Change	-	43.78%	-1.95%	7.73%	-12.17%	-1.97%	-0.78%	-2.99%
P/E ratio	54.8x	30.4x	24.3x	24.2x	25.3x	29.5x	26.4x	23.3x
PBR	6.64x	7.77x	6.19x	6.01x	4.7x	4.43x	4.09x	3.75x
PEG	-	0x	1.4x	2.95x	-1.5x	-2x	2.2x	1.8x
Capitalization / Revenue	5.76x	5.7x	4.3x	4.25x	3.75x	3.91x	3.8x	3.57x
EV / Revenue	5.85x	5.85x	4.65x	4.61x	4.12x	4.25x	4.09x	3.74x
EV / EBITDA	18.2x	16.4x	13.5x	13.2x	12.7x	13.9x	13.3x	11.7x
EV / EBIT	31.5x	21.9x	17.5x	17.4x	17.8x	20.1x	18.8x	16.5x
EV / FCF	42.7x	27.8x	36.4x	49x	33.3x	30.9x	29.1x	26x
FCF Yield	2.34%	3.6%	2.74%	2.04%	3%	3.23%	3.44%	3.84%
Dividend per Share ²	6	7	12	13	13	11.98	12.97	14.2
Rate of return	1.17%	0.96%	1.76%	1.77%	2.05%	1.89%	2.05%	2.24%
EPS ²	9.32	23.89	28.03	30.33	25.12	21.48	24.03	27.15
Distribution rate	64.4%	29.3%	42.8%	42.9%	51.8%	55.8%	54%	52.3%
Net sales ¹	44,651	64,215	79,184	86,153	84,683	80,451	82,901	88,071
EBITDA ¹	14,355	22,981	27,281	29,979	27,367	24,524	25,541	28,079
EBIT ¹	8,305	17,151	21,055	22,802	19,571	17,021	18,013	20,004
Net income ¹	4,702	12,036	14,084	15,174	12,550	10,721	12,044	13,571
Net Debt ¹	4,241	9,607	27,847	30,671	31,143	27,194	24,531	14,404
Reference price ²	510.90	727.00	679.90	733.60	635.50	633.10	633.10	633.10
Nbr of stocks (in thousands)	503,359	503,785	501,103	499,410	499,744	497,025	-	-
Announcement Date	26/01/21	27/01/22	26/01/23	25/01/24	28/01/25	-	-	-

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	29.34x	4.23x	13.88x	1.9%	365B
LULULEMON ATHLETICA INC.	14.18x	1.79x	7.37x	-.--%	21.62B
RALPH LAUREN CORPORATION	24.11x	2.87x	15.63x	0.98%	21.72B
MONCLER S.P.A.	26.63x	5x	12.91x	2.02%	18.39B
LEVI STRAUSS & CO.	16.99x	1.63x	11.03x	2.38%	8.77B
GILDAN ACTIVEWEAR INC.	17.69x	2.89x	11.11x	1.68%	8.56B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	13.46x	1.72x	7.38x	6.18%	7.55B
V.F. CORPORATION	32.72x	1.1x	12.1x	1.94%	7.29B
LI NING COMPANY LIMITED	15.77x	0.95x	5.6x	3.24%	5.62B
Average	21.21x	2.47x	10.78x	2.26%	51.66B
Weighted average by Cap.	27.47x	3.88x	13.28x	1.87%