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 5,681 - -
Change - -63.1% -27.65% 2.48% 4.98% -11.47% - -
Enterprise Value (EV) 1 26,483 14,075 11,257 9,661 9,123 8,333 7,928 7,680
Change - -46.85% -20.02% -14.17% -5.57% -8.66% -4.86% -3.14%
P/E 16.3x 68.4x -6.16x -32.7x 25.6x 13.2x 11x 8.85x
PBR 6.38x 2.83x 3.59x 4.14x 3.51x 2.65x 2.26x 1.98x
PEG - -0.7x 0x 0.4x -0x 0.2x 0.5x 0.4x
Capitalization / Revenue 1.89x 0.71x 0.57x 0.64x 0.67x 0.6x 0.58x 0.56x
EV / Revenue 2.24x 1.21x 1.08x 1.02x 0.95x 0.88x 0.81x 0.76x
EV / EBITDA 14.6x 10.1x 12.5x 11.8x 9.69x 8.35x 7.25x 6.88x
EV / EBIT 17.1x 12.4x 19.4x 17.4x 13.8x 11.5x 9.68x 8.4x
EV / FCF 42.8x -17.1x 13x 25.5x 16.4x 17.5x 11.6x 10.8x
FCF Yield 2.34% -5.84% 7.72% 3.92% 6.1% 5.71% 8.61% 9.29%
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% 2.51% 2.53% 2.58%
EPS 2 3.53 0.31 -2.49 -0.48 0.64 1.094 1.319 1.632
Distribution rate 56.1% 584% -31.3% -75% 56.3% 33.1% 27.7% 22.8%
Net sales 1 11,842 11,612 10,455 9,505 9,605 9,494 9,789 10,074
EBITDA 1 1,818 1,397 900.6 815.8 941.7 998 1,093 1,116
EBIT 1 1,549 1,135 581.4 556.1 661.2 722.5 819.4 914.7
Net income 1 1,387 118.6 -968.9 -189.7 254.9 432.8 519.7 644.1
Net Debt 1 4,145 5,832 5,292 3,549 2,706 2,652 2,248 1,999
Reference price 2 57.44 21.21 15.34 15.69 16.40 14.45 14.45 14.45
Nbr of stocks (in thousands) 3,88,902 3,88,657 3,88,816 3,89,573 3,91,263 3,93,135 - -
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.($)
13.21x0.88x8.35x2.51% 568.08Cr
17.41x2.63x8.72x3.39% 21TCr
29.23x7.24x16.01x1.53% 15TCr
24.94x3.99x14.07x2.3% 12TCr
63.27x4.46x41.51x0.4% 4.18TCr
11.2x1.68x5.79x4.17% 2.54TCr
19.94x2.62x13.27x1.05% 2.2TCr
10.38x1.18x7.65x7.04% 1.37TCr
18.47x3.52x8.7x3.15% 1.33TCr
Average 23.12x 3.13x 13.79x 2.84% 6.79TCr
Weighted average by Cap. 24.66x 4.10x 13.86x 2.52%

Y-o-Y evolution of P/E

Valuation ratios - P/E - V.F. Corporation

Historical PBR trend

Valuation ratios - PBR - V.F. Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - V.F. Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - V.F. Corporation


Year-on-year evolution of the Yield

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