Valuation LVMH Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 12:36:29 19/08/2026 am IST			5-day change	1st Jan Change
448.52 ^EUR	-0.05%		-6.19%	-29.43%

17/08	European shares edge lower as luxury stocks weigh; US-Iran tensions linger	RE
17/08	Paris stocks less cautious than their European peers

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,66,252	3,40,700	3,66,368	3,17,588	3,19,356	2,20,785	-	-
Change	-	-6.98%	7.53%	-13.31%	0.56%	-30.87%	-	-
Enterprise Value (EV) ¹	3,75,859	3,68,547	3,97,039	3,48,731	3,46,923	2,44,561	2,41,124	2,37,605
Change	-	-1.95%	7.73%	-12.17%	-0.52%	-29.51%	-1.41%	-1.46%
P/E	30.4x	24.3x	24.2x	25.3x	29.5x	19.8x	17.5x	15.8x
PBR	7.77x	6.19x	6.01x	4.7x	4.76x	3.09x	2.85x	2.64x
PEG	-	1.4x	2.95x	-1.5x	-2.3x	6.15x	1.3x	1.5x
Capitalization / Revenue	5.7x	4.3x	4.25x	3.75x	3.95x	2.73x	2.59x	2.44x
EV / Revenue	5.85x	4.65x	4.61x	4.12x	4.29x	3.02x	2.83x	2.63x
EV / EBITDA	16.4x	13.5x	13.2x	12.7x	13.5x	10.1x	9.16x	8.42x
EV / EBIT	21.9x	17.5x	17.4x	17.8x	19.5x	13.9x	12.6x	11.5x
EV / FCF	27.8x	36.4x	49x	33.3x	30.6x	21.3x	18.4x	17.2x
FCF Yield	3.6%	2.74%	2.04%	3%	3.27%	4.69%	5.43%	5.81%
Dividend per Share ²	7	12	13	13	13	13.09	14.12	15.16
Rate of return	0.96%	1.76%	1.77%	2.05%	2.02%	2.94%	3.17%	3.4%
EPS ²	23.89	28.03	30.33	25.12	21.85	22.55	25.55	28.17
Distribution rate	29.3%	42.8%	42.9%	51.8%	59.5%	58.1%	55.3%	53.8%
Net sales ¹	64,215	79,184	86,153	84,683	80,807	81,000	85,345	90,327
EBITDA ¹	22,981	27,281	29,979	27,367	25,756	24,232	26,330	28,213
EBIT ¹	17,151	21,055	22,802	19,571	17,755	17,650	19,148	20,664
Net income ¹	12,036	14,084	15,174	12,550	10,878	11,256	12,679	13,970
Net Debt ¹	9,607	27,847	30,671	31,143	27,567	23,776	20,339	16,820
Reference price ²	727.00	679.90	733.60	635.50	645.00	446.00	446.00	446.00
Nbr of stocks (in thousands)	5,03,785	5,01,103	4,99,410	4,99,744	4,95,126	4,93,099	-	-
Announcement Date	27/01/22	26/01/23	25/01/24	28/01/25	27/01/26	-	-	-

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	19.78x	3.01x	10.06x	2.94%	25TCr
RALPH LAUREN CORPORATION	20.52x	2.69x	13.64x	1.02%	2.26TCr
MONCLER S.P.A.	19.71x	3.77x	9.3x	2.94%	1.48TCr
LULULEMON ATHLETICA INC.	10.48x	1.01x	4.87x	-.--%	1.31TCr
GILDAN ACTIVEWEAR INC.	20.53x	2.28x	8.98x	1.82%	1.04TCr
LEVI STRAUSS & CO.	14.65x	1.47x	9.61x	2.65%	868.61Cr
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	10.85x	1.42x	6.16x	7.29%	680.67Cr
V.F. CORPORATION	13.33x	0.88x	8.44x	2.5%	569.26Cr
Average	16.23x	2.07x	8.88x	2.64%	4.21TCr
Weighted average by Cap.	19.06x	2.81x	9.91x	2.73%