Valuation EssilorLuxottica Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 08:51:16 19/06/2026 pm IST			After hours 12:51:49 am
173.90 ^EUR	-2.30%		174.38	+0.27%

11:32pm	Leonardo Maria Del Vecchio blames Delfin's board for stalled bank talks	RE
09:30pm	A Touch of Red to End the Week in Europe

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	79,785	-	-
Change	-	-8.92%	8.94%	31.01%	16.39%	-36.16%	-	-
Enterprise Value (EV) ¹	92,306	82,299	87,821	1,18,347	1,35,826	89,723	88,899	87,842
Change	-	-10.84%	6.71%	34.76%	14.77%	-33.94%	-0.92%	-1.19%
P/E	57.1x	35x	35.7x	45.9x	54.2x	30.7x	26.3x	22.4x
PBR	2.34x	2.01x	2.1x	2.68x	3.22x	2.03x	1.96x	1.9x
PEG	-	0.7x	6.9x	46.63x	-18.54x	1.9x	1.6x	1.3x
Capitalization / Revenue	4.17x	3.07x	3.23x	4.05x	4.39x	2.59x	2.34x	2.15x
EV / Revenue	4.66x	3.36x	3.46x	4.46x	4.77x	2.91x	2.61x	2.36x
EV / EBITDA	16.8x	11.6x	12.3x	15.8x	20.9x	12.3x	11x	9.92x
EV / EBIT	30.5x	20x	21x	26.8x	30.5x	18.7x	16.4x	14.5x
EV / FCF	33.1x	36.4x	26.4x	49.3x	48.6x	23.5x	21.2x	19x
FCF Yield	3.02%	2.75%	3.79%	2.03%	2.06%	4.25%	4.71%	5.26%
Dividend per Share ²	2.51	3.23	3.95	3.95	4	4.139	4.636	5.142
Rate of return	1.34%	1.91%	2.18%	1.68%	1.48%	2.33%	2.61%	2.9%
EPS ²	3.28	4.83	5.08	5.13	4.98	5.79	6.759	7.915
Distribution rate	76.5%	66.9%	77.8%	77%	80.3%	71.5%	68.6%	65%
Net sales ¹	19,820	24,494	25,395	26,508	28,491	30,857	34,033	37,186
EBITDA ¹	5,488	7,085	7,150	7,512	6,492	7,303	8,099	8,857
EBIT ¹	3,027	4,115	4,178	4,414	4,459	4,801	5,418	6,061
Net income ¹	1,463	2,152	2,289	2,359	2,315	2,688	3,098	3,584
Net Debt ¹	9,698	7,063	5,859	10,970	10,850	9,938	9,114	8,057
Reference price ²	187.24	169.20	181.60	235.60	269.90	177.60	177.60	177.60
Nbr of stocks (in thousands)	4,41,185	4,44,659	4,51,334	4,55,759	4,63,045	4,59,725	-	-
Announcement Date	11/03/22	23/02/23	14/02/24	12/02/25	11/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALCON INC.	29.96x	3.07x	11.65x	0.54%	3.15TCr
THE COOPER COMPANIES, INC.	30.65x	3.45x	11.05x	-.--%	1.29TCr
LENSKART SOLUTIONS LIMITED	191.17x	9.66x	49.48x	-	930.52Cr
SHANGHAI CONANT OPTICAL CO., LTD.	23.19x	5.71x	16.18x	1.22%	232.43Cr
AUTEK CHINA INC.	14.61x	4.23x	11.46x	1.8%	145.95Cr
MINGYUE OPTICAL LENS CO.,LTD.	26.39x	5.41x	16.61x	1.98%	88Cr
PEGAVISION CORPORATION	12.76x	2.59x	6.67x	3.16%	80Cr
MENICON CO., LTD.	18.49x	1.23x	7.82x	1.78%	74Cr
SPYGLASS PHARMA, INC.	-8.09x	-	-	-	63Cr
Average	37.68x	4.42x	16.36x	1.5%	672.23Cr
Weighted average by Cap.	53.46x	4.31x	17.53x	0.56%