Company Valuation: Moncler

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 12,155 - -
Change - -22.9% 13.07% -8.31% 8.12% -18.51% - -
Enterprise Value (EV) 1 16,529 13,326 14,818 13,411 13,458 11,721 11,543 11,320
Change - -19.38% 11.2% -9.5% 0.35% -12.91% -1.52% -1.93%
P/E 43.6x 22.1x 24.6x 21.6x 23.8x 18.7x 17.2x 15.8x
PBR 6.8x 4.59x 4.68x 3.85x 3.87x 2.94x 2.74x 2.55x
PEG - 0.4x 27.55x 4.88x -11.23x 5.47x 1.96x 1.83x
Capitalization / Revenue 8.43x 5.11x 5.04x 4.44x 4.76x 3.72x 3.46x 3.23x
EV / Revenue 8.08x 5.12x 4.97x 4.31x 4.3x 3.58x 3.29x 3.01x
EV / EBITDA 23.9x 15.1x 12.5x - 10.5x 8.84x 7.96x 7.23x
EV / EBIT 27.4x 17.2x 16.6x 14.6x 14.7x 12.2x 11.1x 10x
EV / FCF 30x 40.7x 20x 20.8x 25.4x 16.4x 15.7x 14.1x
FCF Yield 3.33% 2.46% 5% 4.81% 3.93% 6.1% 6.36% 7.08%
Dividend per Share 2 0.6 1.12 1.15 1.3 1.4 1.393 1.503 1.613
Rate of return 0.94% 2.26% 2.06% 2.55% 2.55% 3.12% 3.36% 3.61%
EPS 2 1.47 2.24 2.26 2.36 2.31 2.389 2.599 2.823
Distribution rate 40.8% 50% 50.9% 55.1% 60.6% 58.3% 57.8% 57.1%
Net sales 1 2,046 2,603 2,984 3,109 3,132 3,271 3,509 3,766
EBITDA 1 691.9 880.1 1,186 - 1,283 1,326 1,450 1,567
EBIT 1 603.1 774.5 893.8 916.3 913.4 962.7 1,043 1,129
Net income 1 393.5 606.7 611.9 639.6 626.7 649.9 707.5 770.1
Net Debt 1 -729.6 19.17 -228.5 -384.7 -1,458 -434.3 -612.6 -835.4
Reference price 2 64.02 49.50 55.70 50.98 54.92 44.69 44.69 44.69
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.48x2.82x9.31x3.16% 238B
18.34x2.42x12.24x1.14% 20.2B
18.71x3.58x8.84x3.12% 14.11B
10.28x0.89x4.55x-.--% 10.96B
17.78x2.05x8.08x2.1% 8.96B
13.09x1.33x8.72x2.96% 7.76B
10.19x1.33x5.81x7.67% 6.47B
Average 15.26x 2.06x 8.22x 2.88% 43.73B
Weighted average by Cap. 17.85x 2.67x 9.18x 2.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!