Valuation Moncler Cinnober Boat

Stocks

Real-time Estimate Tradegate 18:51:57 19/08/2026 BST			5-day change	1st Jan Change
47.67 ^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	12,830	-	-
Change	-	-22.9%	13.07%	-8.31%	8.12%	-13.99%	-	-
Enterprise Value (EV) ¹	16,529	13,326	14,818	13,411	13,458	12,385	12,038	11,902
Change	-	-19.38%	11.2%	-9.5%	0.35%	-7.98%	-2.79%	-1.13%
P/E	43.6x	22.1x	24.6x	21.6x	23.8x	19.8x	18.2x	16.7x
PBR	6.8x	4.59x	4.68x	3.85x	3.87x	3.1x	2.89x	2.68x
PEG	-	0.4x	27.55x	4.88x	-11.23x	5.87x	2.06x	1.94x
Capitalization / Revenue	8.43x	5.11x	5.04x	4.44x	4.76x	3.92x	3.66x	3.41x
EV / Revenue	8.08x	5.12x	4.97x	4.31x	4.3x	3.78x	3.43x	3.16x
EV / EBITDA	23.9x	15.1x	12.5x	-	10.5x	9.33x	8.29x	7.59x
EV / EBIT	27.4x	17.2x	16.6x	14.6x	14.7x	12.8x	11.5x	10.5x
EV / FCF	30x	40.7x	20x	20.8x	25.4x	17.3x	16.4x	14.9x
FCF Yield	3.33%	2.46%	5%	4.81%	3.93%	5.79%	6.1%	6.73%
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%	2.93%	3.16%	3.39%
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	47.17	47.17	47.17
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	19.85x	3.02x	10.09x	2.92%	256B
RALPH LAUREN CORPORATION	20.46x	2.69x	13.61x	1.02%	22.54B
MONCLER S.P.A.	19.75x	3.78x	9.33x	2.93%	14.85B
LULULEMON ATHLETICA INC.	10.79x	1.05x	5.03x	-.--%	13.51B
GILDAN ACTIVEWEAR INC.	20.49x	2.28x	8.97x	1.82%	10.33B
LEVI STRAUSS & CO.	14.29x	1.44x	9.41x	2.71%	8.47B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	10.81x	1.42x	6.19x	7.26%	6.84B
V.F. CORPORATION	13.18x	0.88x	8.37x	2.53%	5.63B
Average	16.20x	2.07x	8.87x	2.65%	42.22B
Weighted average by Cap.	19.11x	2.82x	9.93x	2.72%