Valuation Alcon Inc. Swiss Exchange

Stocks

Market Closed - Swiss Exchange 01:30:14 06/08/26 am AEST			5-day change	1st Jan Change
57.12 ^CHF	-0.66%		-.--%	-

02/10	AlphaValue/Baader Europe Upgrades Alcon to Buy	MT
29/09	Alcon Inc. Launches Systane PRO PRESERVATIVE-FREE in Canada	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	43,286	33,596	38,446	41,934	39,316	30,802	-	-
Change	-	-22.39%	14.43%	9.07%	-6.24%	-21.66%	-	-
Enterprise Value (EV) ¹	46,197	37,296	42,046	44,734	42,526	33,377	32,286	30,829
Change	-	-19.27%	12.73%	6.39%	-4.93%	-21.52%	-3.27%	-4.51%
P/E	116x	100x	39.8x	41.4x	40.4x	37x	22.7x	19x
PBR	2.25x	1.71x	1.86x	1.94x	1.79x	1.43x	1.36x	1.27x
PEG	-	-9.5x	0x	9.02x	-11.83x	-2.9x	0.4x	1x
Capitalization / Revenue	5.22x	3.85x	4.07x	4.23x	3.78x	2.78x	2.62x	2.46x
EV / Revenue	5.57x	4.28x	4.45x	4.51x	4.09x	3.01x	2.74x	2.46x
EV / EBITDA	25.7x	20.8x	18.1x	17.9x	15.9x	11.3x	9.93x	8.64x
EV / EBIT	32x	23.7x	22.7x	22.1x	20.9x	14.3x	12.5x	10.7x
EV / FCF	71.6x	64.2x	57.6x	27.9x	24.5x	22.2x	18.5x	15.8x
FCF Yield	1.4%	1.56%	1.74%	3.59%	4.08%	4.5%	5.42%	6.32%
Dividend per Share ²	0.2159	0.2239	0.273	0.3138	0.362	0.3716	0.4155	0.4714
Rate of return	0.24%	0.33%	0.35%	0.37%	0.45%	0.58%	0.65%	0.74%
EPS ²	0.76	0.68	1.96	2.05	1.98	1.724	2.809	3.353
Distribution rate	28.4%	32.9%	13.9%	15.3%	18.3%	21.5%	14.8%	14.1%
Net sales ¹	8,291	8,717	9,455	9,911	10,401	11,087	11,769	12,517
EBITDA ¹	1,799	1,795	2,325	2,502	2,677	2,963	3,253	3,567
EBIT ¹	1,443	1,571	1,849	2,027	2,039	2,337	2,588	2,871
Net income ¹	376	335	974	1,018	980	792.6	1,332	1,625
Net Debt ¹	2,911	3,700	3,600	2,800	3,210	2,575	1,485	27.77
Reference price ²	88.32	68.33	77.95	84.78	80.04	63.72	63.72	63.72
Nbr of stocks (in thousands)	490,100	491,700	493,200	494,600	491,200	483,400	-	-
Announcement Date	15/2/22	27/2/23	27/2/24	25/2/25	24/2/26	-	-	-

¹USD in Million²USD

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.($)
ABBOTT LABORATORIES	27.63x	3.84x	14.83x	2.64%	169B
MEDTRONIC PLC	18.25x	3.37x	12.04x	3.26%	110B
STRYKER CORPORATION	21.42x	4.21x	14.72x	1.31%	106B
ESSILORLUXOTTICA	25.26x	2.48x	10.04x	2.86%	73.87B
CENCORA, INC.	16.92x	0.2x	12.42x	0.77%	58.98B
HOYA CORPORATION	29.48x	7.29x	18.84x	1.36%	51.28B
BECTON, DICKINSON AND COMPANY	34.07x	3.32x	11.38x	2.22%	48.16B
IDEXX LABORATORIES, INC.	35.11x	8.73x	24.55x	-.--%	40.84B
DEXCOM, INC.	34.3x	6.01x	18.87x	-.--%	32.21B
Average	26.94x	4.38x	15.30x	1.6%	76.69B
Weighted average by Cap.	25.35x	3.98x	14.47x	1.99%