Valuation EssilorLuxottica Deutsche Boerse AG
Stocks
ESL
FR0000121667
Medical Equipment, Supplies & Distribution
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 162.30 EUR | +1.00% |
|
-2.76% | -39.96% |
| 24/07 | BofA Sticks With Buy on EssilorLuxottica, Downplays Arrival of New AI Glasses |  |
| 24/07 | Delfin: Apollo backs Del Vecchio with €1.1bn loan | AN |
Company Valuation: EssilorLuxottica
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 82,608 | 75,236 | 81,962 | 1,07,377 | 1,24,976 | 75,143 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -39.87% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 1,18,347 | 1,35,826 | 84,904 | 83,948 | 82,774 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -37.49% | -1.13% | -1.4% |
| P/E | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 28.9x | 25x | 21.5x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 1.88x | 1.81x | 1.75x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 2.1x | 1.6x | 1.3x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.47x | 2.25x | 2.07x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 2.79x | 2.52x | 2.28x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 11.8x | 10.6x | 9.58x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 17.9x | 15.8x | 14x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 22.4x | 20.3x | 18.5x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 4.47% | 4.94% | 5.42% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.08 | 4.505 | 5.021 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.5% | 2.76% | 3.07% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.663 | 6.538 | 7.6 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 72% | 68.9% | 66.1% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 30,480 | 33,363 | 36,299 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,208 | 7,917 | 8,641 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,751 | 5,298 | 5,897 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,638 | 3,037 | 3,504 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,761 | 8,804 | 7,631 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 163.50 | 163.50 | 163.50 |
| Nbr of stocks (in thousands) | 4,41,185 | 4,44,659 | 4,51,334 | 4,55,759 | 4,63,045 | 4,59,592 | - | - |
| Announcement Date | 11/03/22 | 23/02/23 | 14/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.62x | 3.16x | 11.97x | 0.52% | 3.27TCr | |
| 34.48x | 3.7x | 11.85x | -.--% | 1.37TCr | |
| 210.99x | 10.72x | 54.88x | - | 1TCr | |
| 18.19x | 4.43x | 12.57x | 1.54% | 181.99Cr | |
| 15.49x | 4.03x | 9.18x | 1.72% | 146.31Cr | |
| 24.95x | 5.07x | 15.56x | 2.09% | 83Cr | |
| 13.11x | 2.67x | 6.88x | 3.08% | 80Cr | |
| 18.46x | 1.26x | 7.5x | 1.73% | 75Cr | |
| -9.03x | - | - | - | 70Cr | |
| Average | 39.70x | 4.38x | 16.30x | 1.53% | 696.79Cr | |
| Weighted average by Cap. | 58.65x | 4.55x | 18.75x | 0.54% |
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
- Stock Market
- Stocks
- EL Stock
- ESL Stock
- Valuation EssilorLuxottica
Select your edition
All financial news and data tailored to specific country editions
