Valuation Moncler CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 03:18:11 27/07/2026 pm IST			5-day change	1st Jan Change
48.54 ^EUR	0.00%		0.00%	-

24/07	Wall Street's Three-Front Squeeze
24/07	Cautious futures, Brent holds above $100	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	13,039	-	-
Change	-	-22.9%	13.07%	-8.31%	8.12%	-12.58%	-	-
Enterprise Value (EV) ¹	16,529	13,326	14,818	13,411	13,458	12,597	12,240	12,067
Change	-	-19.38%	11.2%	-9.5%	0.35%	-6.4%	-2.83%	-1.41%
P/E	43.6x	22.1x	24.6x	21.6x	23.8x	20x	18.4x	17x
PBR	6.8x	4.59x	4.68x	3.85x	3.87x	3.15x	2.94x	2.73x
PEG	-	0.4x	27.55x	4.88x	-11.23x	5.35x	2.17x	1.97x
Capitalization / Revenue	8.43x	5.11x	5.04x	4.44x	4.76x	3.97x	3.72x	3.46x
EV / Revenue	8.08x	5.12x	4.97x	4.31x	4.3x	3.84x	3.49x	3.2x
EV / EBITDA	23.9x	15.1x	12.5x	-	10.5x	9.37x	8.44x	7.7x
EV / EBIT	27.4x	17.2x	16.6x	14.6x	14.7x	13x	11.7x	10.7x
EV / FCF	30x	40.7x	20x	20.8x	25.4x	17.6x	16.7x	15.1x
FCF Yield	3.33%	2.46%	5%	4.81%	3.93%	5.68%	5.98%	6.64%
Dividend per Share ²	0.6	1.12	1.15	1.3	1.4	1.395	1.465	1.6
Rate of return	0.94%	2.26%	2.06%	2.55%	2.55%	2.91%	3.06%	3.34%
EPS ²	1.47	2.24	2.26	2.36	2.31	2.396	2.599	2.823
Distribution rate	40.8%	50%	50.9%	55.1%	60.6%	58.2%	56.4%	56.7%
Net sales ¹	2,046	2,603	2,984	3,109	3,132	3,283	3,510	3,766
EBITDA ¹	691.9	880.1	1,186	-	1,283	1,345	1,450	1,567
EBIT ¹	603.1	774.5	893.8	916.3	913.4	966.8	1,044	1,128
Net income ¹	393.5	606.7	611.9	639.6	626.7	651.7	707.6	769.9
Net Debt ¹	-729.6	19.17	-228.5	-384.7	-1,458	-442.5	-799.3	-971.8
Reference price ²	64.02	49.50	55.70	50.98	54.92	47.94	47.94	47.94
Nbr of stocks (in thousands)	2,69,576	2,68,824	2,70,137	2,70,606	2,71,598	2,71,990	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LVMH	21.03x	3.13x	10.54x	2.78%	26TCr
RALPH LAUREN CORPORATION	20.32x	2.63x	13.37x	1.03%	2.22TCr
LULULEMON ATHLETICA INC.	10.35x	1x	4.79x	-.--%	1.3TCr
LEVI STRAUSS & CO.	15.93x	1.58x	10.35x	2.43%	944.42Cr
GILDAN ACTIVEWEAR INC.	13.26x	2.04x	8.63x	2.03%	926.77Cr
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	12.74x	1.61x	7.03x	6.59%	703.87Cr
V.F. CORPORATION	16.61x	1.01x	9.4x	2.12%	668.17Cr
Average	15.75x	1.86x	9.16x	2.43%	4.69TCr
Weighted average by Cap.	19.93x	2.86x	10.35x	2.59%