Valuation Moncler Cinnober Boat

Stocks

Real-time Estimate Tradegate 11:04:34 20/08/2026 BST			5-day change	1st Jan Change
47.22 ^EUR	0.00%		0.00%	-

08-18	Futures lower, Iran tensions weigh on sentiment	AN
08-17	MIB holds around 53,500, STM in the spotlight	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	12,966	-	-
Change	-	-22.9%	13.07%	-8.31%	8.12%	-13.08%	-	-
Enterprise Value (EV) ¹	16,529	13,326	14,818	13,411	13,458	12,521	12,174	12,038
Change	-	-19.38%	11.2%	-9.5%	0.35%	-6.97%	-2.76%	-1.12%
P/E	43.6x	22.1x	24.6x	21.6x	23.8x	20x	18.3x	16.9x
PBR	6.8x	4.59x	4.68x	3.85x	3.87x	3.13x	2.92x	2.71x
PEG	-	0.4x	27.55x	4.88x	-11.23x	5.93x	2.07x	1.96x
Capitalization / Revenue	8.43x	5.11x	5.04x	4.44x	4.76x	3.96x	3.69x	3.44x
EV / Revenue	8.08x	5.12x	4.97x	4.31x	4.3x	3.83x	3.47x	3.2x
EV / EBITDA	23.9x	15.1x	12.5x	-	10.5x	9.43x	8.39x	7.68x
EV / EBIT	27.4x	17.2x	16.6x	14.6x	14.7x	13x	11.7x	10.6x
EV / FCF	30x	40.7x	20x	20.8x	25.4x	17.5x	16.6x	15x
FCF Yield	3.33%	2.46%	5%	4.81%	3.93%	5.73%	6.03%	6.66%
Dividend per Share ²	0.6	1.12	1.15	1.3	1.4	1.383	1.493	1.6
Rate of return	0.94%	2.26%	2.06%	2.55%	2.55%	2.9%	3.13%	3.36%
EPS ²	1.47	2.24	2.26	2.36	2.31	2.388	2.599	2.823
Distribution rate	40.8%	50%	50.9%	55.1%	60.6%	57.9%	57.4%	56.7%
Net sales ¹	2,046	2,603	2,984	3,109	3,132	3,273	3,509	3,765
EBITDA ¹	691.9	880.1	1,186	-	1,283	1,328	1,452	1,567
EBIT ¹	603.1	774.5	893.8	916.3	913.4	964.4	1,045	1,131
Net income ¹	393.5	606.7	611.9	639.6	626.7	649.6	707.5	769.7
Net Debt ¹	-729.6	19.17	-228.5	-384.7	-1,458	-445.2	-791.4	-927.4
Reference price ²	64.02	49.50	55.70	50.98	54.92	47.67	47.67	47.67
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	20.21x	3.07x	10.24x	2.87%	262B
RALPH LAUREN CORPORATION	20.44x	2.68x	13.6x	1.02%	22.52B
MONCLER S.P.A.	19.96x	3.83x	9.43x	2.9%	15.12B
LULULEMON ATHLETICA INC.	10.83x	1.05x	5.05x	-.--%	13.56B
GILDAN ACTIVEWEAR INC.	20.93x	2.32x	9.12x	1.78%	10.56B
LEVI STRAUSS & CO.	14.28x	1.44x	9.4x	2.71%	8.47B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	11x	1.45x	6.31x	7.14%	6.96B
V.F. CORPORATION	13.23x	0.88x	8.39x	2.52%	5.65B
Average	16.36x	2.09x	8.94x	2.62%	43.12B
Weighted average by Cap.	19.42x	2.87x	10.06x	2.68%