Company Valuation: V.F. Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 22,339 8,243 5,964 6,112 6,417 5,893 - -
Change - -63.1% -27.65% 2.48% 4.98% -8.16% - -
Enterprise Value (EV) 1 26,483 14,075 11,257 9,661 9,123 8,596 8,225 8,219
Change - -46.85% -20.02% -14.17% -5.57% -5.77% -4.32% -0.08%
P/E 16.3x 68.4x -6.16x -32.7x 25.6x 13.8x 11.5x 9.23x
PBR 6.38x 2.83x 3.59x 4.14x 3.51x 2.77x 2.39x 2.18x
PEG - -0.7x 0x 0.4x -0x 0.2x 0.6x 0.4x
Capitalization / Revenue 1.89x 0.71x 0.57x 0.64x 0.67x 0.62x 0.6x 0.59x
EV / Revenue 2.24x 1.21x 1.08x 1.02x 0.95x 0.9x 0.84x 0.82x
EV / EBITDA 14.6x 10.1x 12.5x 11.8x 9.69x 8.64x 7.56x 7.56x
EV / EBIT 17.1x 12.4x 19.4x 17.4x 13.8x 11.9x 10.1x 9.09x
EV / FCF 42.8x -17.1x 13x 25.5x 16.4x 18.1x 12.1x 11.5x
FCF Yield 2.34% -5.84% 7.72% 3.92% 6.1% 5.54% 8.3% 8.69%
Dividend per Share 2 1.98 1.81 0.78 0.36 0.36 0.3623 0.365 0.3728
Rate of return 3.45% 8.53% 5.08% 2.29% 2.2% 2.42% 2.44% 2.49%
EPS 2 3.53 0.31 -2.49 -0.48 0.64 1.086 1.308 1.624
Distribution rate 56.1% 584% -31.3% -75% 56.3% 33.4% 27.9% 23%
Net sales 1 11,842 11,612 10,455 9,505 9,605 9,501 9,796 10,058
EBITDA 1 1,818 1,397 900.6 815.8 941.7 994.9 1,088 1,087
EBIT 1 1,549 1,135 581.4 556.1 661.2 720.2 815.9 904.3
Net income 1 1,387 118.6 -968.9 -189.7 254.9 430.2 515.4 640.7
Net Debt 1 4,145 5,832 5,292 3,549 2,706 2,703 2,332 2,326
Reference price 2 57.44 21.21 15.34 15.69 16.40 14.99 14.99 14.99
Nbr of stocks (in thousands) 388,902 388,657 388,816 389,573 391,263 393,135 - -
Announcement Date 19/05/22 23/05/23 22/05/24 21/05/25 20/05/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.8x0.9x8.64x2.42% 5.89B
21.31x3.22x10.75x2.72% 274B
21.46x2.81x14.19x0.98% 23.57B
21.22x4.08x9.94x2.73% 15.93B
11.65x1.15x5.5x-.--% 14.6B
21.51x2.33x9.15x1.77% 10.65B
15.85x1.57x10.3x2.45% 9.39B
11.18x1.47x6.37x7.08% 7.01B
Average 17.25x 2.19x 9.36x 2.52% 45.08B
Weighted average by Cap. 20.47x 3.00x 10.55x 2.54%

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

  1. Stock Market
  2. Stocks
  3. VFC Stock
  4. Valuation V.F. Corporation