Valuation Brunello Cucinelli S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 09:15:00 05/06/2026 pm IST			5-day change	1st Jan Change
82.92 ^EUR	-0.22%		+0.53%	-15.75%

02/06	European markets trade higher; MIB climbs above 50,300 points	AN
02/06	STM soars after revising data center guidance	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,128	4,699	6,021	7,157	6,688	5,639	-	-
Change	-	13.84%	28.13%	18.88%	-6.56%	-15.69%	-	-
Enterprise Value (EV) ¹	4,697	5,268	6,582	7,937	7,671	6,584	6,592	6,586
Change	-	12.16%	24.93%	20.59%	-3.35%	-14.16%	0.11%	-0.08%
P/E ratio	387x	291x	263x	60x	49.5x	36.8x	32.3x	28.5x
PBR	65.3x	61.4x	68.2x	14.6x	12.3x	8.86x	7.68x	6.66x
PEG	-	5.7x	6.2x	0x	3.8x	2.7x	2.3x	2.1x
Capitalization / Revenue	5.8x	5.11x	5.28x	5.6x	4.75x	3.66x	3.31x	3.01x
EV / Revenue	6.6x	5.73x	5.78x	6.21x	5.45x	4.27x	3.88x	3.52x
EV / EBITDA	24.3x	19.8x	20.2x	21.8x	18.4x	14.4x	13.1x	11.9x
EV / EBIT	61x	39.2x	35.1x	37.5x	32.5x	25.3x	22.6x	20.3x
EV / FCF	28.4x	34.3x	48.6x	88.6x	76x	29x	25.6x	23.2x
FCF Yield	3.52%	2.91%	2.06%	1.13%	1.32%	3.45%	3.9%	4.31%
Dividend per Share ²	0.084	-	0.182	0.94	1.04	1.142	1.28	1.453
Rate of return	0.14%	-	0.21%	0.89%	1.06%	1.38%	1.54%	1.75%
EPS ²	0.1568	0.2371	0.3372	1.757	1.986	2.254	2.566	2.908
Distribution rate	53.6%	-	54%	53.5%	52.4%	50.7%	49.9%	50%
Net sales ¹	712.2	919.7	1,139	1,279	1,408	1,540	1,701	1,871
EBITDA ¹	193.3	266.4	326.3	364.7	416.5	456.6	502.6	552.1
EBIT ¹	77.04	134.4	187.4	211.7	235.9	260.7	291.1	323.7
Net income ¹	53.32	80.6	114.6	119.5	135	153.3	174.4	197.7
Net Debt ¹	569.6	569.5	561.1	779.5	983	945.8	953.1	947.7
Reference price ²	60.70	69.10	88.60	105.40	98.42	82.92	82.92	82.92
Nbr of stocks (in thousands)	68,000	68,000	67,953	67,906	67,950	68,000	-	-
Announcement Date	10/03/22	15/03/23	14/03/24	13/03/25	18/02/26	-	-	-

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.($)
BRUNELLO CUCINELLI S.P.A.	36.78x	4.27x	14.42x	1.38%	651.1Cr
PRADA S.P.A.	13.11x	2.17x	6.36x	3.81%	1.2TCr
Average	24.95x	3.22x	10.39x	2.6%	925.49Cr
Weighted average by Cap.	21.44x	2.91x	9.20x	2.96%