Valuation Moncler LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Tradegate Other stock markets 20:59:59 20/07/2026 BST			5-day change	1st Jan Change
52.00 ^EUR	0.00%		0.00%	-

05:06pm	Wait-and-see mood at Piazza Affari, buying interest in Moncler	AN
10:55am	European stocks reverse course, MIB above 52,000 points	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	14,199	-	-
Change	-	-22.9%	13.07%	-8.31%	8.12%	-4.81%	-	-
Enterprise Value (EV) ¹	16,529	13,326	14,818	13,411	13,458	13,671	13,398	13,224
Change	-	-19.38%	11.2%	-9.5%	0.35%	1.58%	-2%	-1.29%
P/E	43.6x	22.1x	24.6x	21.6x	23.8x	21.9x	20.1x	18.5x
PBR	6.8x	4.59x	4.68x	3.85x	3.87x	3.45x	3.2x	2.98x
PEG	-	0.4x	27.55x	4.88x	-11.23x	6.76x	2.28x	2.13x
Capitalization / Revenue	8.43x	5.11x	5.04x	4.44x	4.76x	4.34x	4.04x	3.77x
EV / Revenue	8.08x	5.12x	4.97x	4.31x	4.3x	4.18x	3.82x	3.51x
EV / EBITDA	23.9x	15.1x	12.5x	-	10.5x	10.2x	9.25x	8.45x
EV / EBIT	27.4x	17.2x	16.6x	14.6x	14.7x	14.2x	12.8x	11.7x
EV / FCF	30x	40.7x	20x	20.8x	25.4x	18.9x	18.2x	16.5x
FCF Yield	3.33%	2.46%	5%	4.81%	3.93%	5.28%	5.49%	6.07%
Dividend per Share ²	0.6	1.12	1.15	1.3	1.4	1.358	1.465	1.6
Rate of return	0.94%	2.26%	2.06%	2.55%	2.55%	2.6%	2.8%	3.06%
EPS ²	1.47	2.24	2.26	2.36	2.31	2.385	2.595	2.82
Distribution rate	40.8%	50%	50.9%	55.1%	60.6%	57%	56.4%	56.7%
Net sales ¹	2,046	2,603	2,984	3,109	3,132	3,273	3,512	3,768
EBITDA ¹	691.9	880.1	1,186	-	1,283	1,338	1,448	1,565
EBIT ¹	603.1	774.5	893.8	916.3	913.4	961.8	1,043	1,129
Net income ¹	393.5	606.7	611.9	639.6	626.7	648	706.1	768.4
Net Debt ¹	-729.6	19.17	-228.5	-384.7	-1,458	-528.3	-801.3	-974.7
Reference price ²	64.02	49.50	55.70	50.98	54.92	52.28	52.28	52.28
Nbr of stocks (in thousands)	269,576	268,824	270,137	270,606	271,598	271,598	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LVMH	22.58x	3.34x	11.23x	2.59%	281B
RALPH LAUREN CORPORATION	20.73x	2.68x	13.65x	1.01%	22.64B
LULULEMON ATHLETICA INC.	10.53x	1.02x	4.89x	-.--%	13.21B
GILDAN ACTIVEWEAR INC.	14.32x	2.16x	9.12x	1.88%	10.01B
LEVI STRAUSS & CO.	15.81x	1.57x	10.28x	2.45%	9.37B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	12.79x	1.62x	7.06x	6.57%	7.07B
V.F. CORPORATION	16.31x	1x	9.49x	2.13%	6.66B
Average	16.15x	1.91x	9.39x	2.37%	50.03B
Weighted average by Cap.	21.27x	3.05x	10.95x	2.44%