Valuation Cochlear Limited

Stocks

Market Closed - Australian S.E. Other stock markets 04:10:26 21/07/26 pm AEST			5-day change	1st Jan Change
118.00 ^AUD	-0.84%		-4.22%	-54.73%

13/07	Cochlear Limited Announces FDA Clearance of The Osia 3 Sound Processor	CI
25/06	From airlines to banks: Australian, New Zealand firms feel heat of Gulf crisis	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,546	13,070	15,043	21,754	19,647	7,782	-	-
Change	-	-21.01%	15.1%	44.62%	-9.69%	-60.39%	-	-
Enterprise Value (EV) ¹	15,981	12,440	14,689	21,240	19,371	7,597	7,538	7,476
Change	-	-22.16%	18.08%	44.6%	-8.8%	-60.78%	-0.78%	-0.83%
P/E	50.7x	45.2x	50.1x	61x	50.7x	32.5x	23.9x	21x
PBR	9.72x	7.75x	8.63x	11.9x	10.1x	4.08x	3.9x	3.68x
PEG	-	-3.9x	12.65x	3.2x	5.72x	-0.9x	0.7x	1.5x
Capitalization / Revenue	11.1x	7.93x	7.69x	9.63x	8.38x	3.35x	3.23x	3.04x
EV / Revenue	10.7x	7.55x	7.51x	9.41x	8.27x	3.27x	3.13x	2.92x
EV / EBITDA	39x	27.3x	30.8x	36x	31.7x	15.4x	13.6x	12.3x
EV / EBIT	48.4x	32.5x	37.1x	42.1x	37.2x	19.3x	16.7x	14.9x
EV / FCF	69.5x	37.5x	47x	65.1x	143x	32x	23.3x	20.8x
FCF Yield	1.44%	2.67%	2.13%	1.54%	0.7%	3.12%	4.29%	4.82%
Dividend per Share ²	2.55	3	3.3	4.1	4.3	3.414	3.695	4.053
Rate of return	1.01%	1.51%	1.44%	1.23%	1.43%	2.87%	3.1%	3.41%
EPS ²	4.967	4.396	4.57	5.445	5.928	3.667	4.98	5.678
Distribution rate	51.3%	68.2%	72.2%	75.3%	72.5%	93.1%	74.2%	71.4%
Net sales ¹	1,493	1,648	1,956	2,258	2,343	2,321	2,410	2,560
EBITDA ¹	409.7	455.7	477	589.7	611.7	492.1	553.6	607.8
EBIT ¹	330.2	382.7	396.1	504.8	521.3	393.7	451.9	501.8
Net income ¹	326.5	289.1	300.6	356.8	388.9	236.8	322.2	374.3
Net Debt ¹	-564.6	-629.3	-353.7	-513.6	-275.7	-185	-244.6	-306.8
Reference price ²	251.67	198.70	229.07	332.15	300.42	119.00	119.00	119.00
Nbr of stocks (in thousands)	65,744	65,775	65,668	65,494	65,397	65,399	-	-
Announcement Date	19/8/21	18/8/22	14/8/23	14/8/24	14/8/25	-	-	-

¹AUD in Million²AUD

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.($)
COCHLEAR LIMITED	32.45x	3.27x	15.44x	2.87%	5.45B
STRAUMANN HOLDING AG	32.58x	5.66x	18.39x	1.07%	19.52B
SONOVA HOLDING AG	20.44x	3.38x	12.31x	2.29%	15.05B
OTTOBOCK SE & CO. KGAA	20.18x	2.59x	10.04x	1.85%	4.23B
EMBLA MEDICAL HF.	18.59x	2.08x	10.21x	-.--%	1.71B
ANGELALIGN TECHNOLOGY INC.	54.81x	3.38x	26.94x	0.84%	1.7B
EYEBRIGHT MEDICAL TECHNOLOGY (BEIJING) CO., LTD.	20.88x	4.21x	12.63x	0.95%	1.19B
DELCATH SYSTEMS, INC.	-22.17x	-	-	-	435M
Average	22.22x	3.51x	15.14x	1.41%	6.16B
Weighted average by Cap.	27.31x	4.19x	15.34x	1.67%