Valuation EssilorLuxottica Deutsche Boerse AG
Stocks
ESL
FR0000121667
Medical Equipment, Supplies & Distribution
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 173.90 EUR | -2.30% |
|
-3.60% | -35.66% |
| 20/06 | Leonardo Maria Del Vecchio blames Delfin's board for stalled bank talks | RE |
| 20/06 | A Touch of Red to End the Week in Europe |  |
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 | 107,377 | 124,976 | 79,785 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -36.16% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 118,347 | 135,826 | 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 | 30x | 25.7x | 21.9x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 1.98x | 1.91x | 1.85x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 1.8x | 1.5x | 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% | 2.38% | 2.67% | 2.96% |
| 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 | 173.55 | 173.55 | 173.55 |
| Nbr of stocks (in thousands) | 441,185 | 444,659 | 451,334 | 455,759 | 463,045 | 459,725 | - | - |
| Announcement Date | 11/3/22 | 23/2/23 | 14/2/24 | 12/2/25 | 11/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.35x | 3.1x | 11.79x | 0.54% | 31.92B | |
| 32.34x | 3.48x | 11.14x | -.--% | 12.85B | |
| 193.78x | 9.8x | 50.18x | - | 9.42B | |
| 23.22x | 5.71x | 16.18x | 1.22% | 2.32B | |
| 14.61x | 4.23x | 11.46x | 1.8% | 1.46B | |
| 26.39x | 5.41x | 16.61x | 1.98% | 878M | |
| 12.76x | 2.59x | 6.67x | 3.16% | 795M | |
| 18.64x | 1.24x | 7.87x | 1.76% | 748M | |
| -8.09x | - | - | - | 625M | |
| Average | 38.22x | 4.44x | 16.49x | 1.49% | 6.78B | |
| Weighted average by Cap. | 54.53x | 4.36x | 17.76x | 0.55% |
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
