Valuation Alcon Inc. Swiss Exchange

Stocks

Market Closed - Swiss Exchange 18:30:14 05/08/2026 +03			5-day change	1st Jan Change
57.12 ^CHF	-0.66%		0.00%	-

08-17	Deutsche Bank raises TP for Alcon, but shares down
08-13	BNP Paribas Downgrades Alcon to Neutral, Cuts PT	MT

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	35,894	-	-
Change	-	-22.39%	14.43%	9.07%	-6.24%	-8.71%	-	-
Enterprise Value (EV) ¹	46,197	37,296	42,046	44,734	42,526	38,429	37,322	35,872
Change	-	-19.27%	12.73%	6.39%	-4.93%	-9.63%	-2.88%	-3.89%
P/E	116x	100x	39.8x	41.4x	40.4x	43.8x	27.1x	22.2x
PBR	2.25x	1.71x	1.86x	1.94x	1.79x	1.66x	1.59x	1.48x
PEG	-	-9.5x	0x	9.02x	-11.83x	-3.1x	0.4x	1x
Capitalization / Revenue	5.22x	3.85x	4.07x	4.23x	3.78x	3.24x	3.05x	2.87x
EV / Revenue	5.57x	4.28x	4.45x	4.51x	4.09x	3.47x	3.17x	2.87x
EV / EBITDA	25.7x	20.8x	18.1x	17.9x	15.9x	12.9x	11.5x	10.1x
EV / EBIT	32x	23.7x	22.7x	22.1x	20.9x	16.5x	14.4x	12.5x
EV / FCF	71.6x	64.2x	57.6x	27.9x	24.5x	24.9x	20.8x	17.9x
FCF Yield	1.4%	1.56%	1.74%	3.59%	4.08%	4.02%	4.81%	5.59%
Dividend per Share ²	0.2159	0.2239	0.273	0.3138	0.362	0.3676	0.4126	0.4731
Rate of return	0.24%	0.33%	0.35%	0.37%	0.45%	0.5%	0.56%	0.64%
EPS ²	0.76	0.68	1.96	2.05	1.98	1.696	2.737	3.349
Distribution rate	28.4%	32.9%	13.9%	15.3%	18.3%	21.7%	15.1%	14.1%
Net sales ¹	8,291	8,717	9,455	9,911	10,401	11,089	11,774	12,519
EBITDA ¹	1,799	1,795	2,325	2,502	2,677	2,982	3,251	3,569
EBIT ¹	1,443	1,571	1,849	2,027	2,039	2,336	2,590	2,871
Net income ¹	376	335	974	1,018	980	776.1	1,251	1,620
Net Debt ¹	2,911	3,700	3,600	2,800	3,210	2,535	1,428	-22.26
Reference price ²	88.32	68.33	77.95	84.78	80.04	74.25	74.25	74.25
Nbr of stocks (in thousands)	490,100	491,700	493,200	494,600	491,200	483,400	-	-
Announcement Date	2/15/22 A	2/27/23 A	2/27/24 A	2/25/25 A	2/24/26 A	-	-	-

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.($)
ESSILORLUXOTTICA	28.11x	2.74x	11.07x	2.57%	87.21B
ALCON INC.	42.86x	3.4x	12.63x	0.51%	35.89B
THE COOPER COMPANIES, INC.	37.19x	3.93x	12.6x	-.--%	14.78B
LENSKART SOLUTIONS LIMITED	118.26x	8.97x	43.23x	-.--%	11.4B
SHANGHAI CONANT OPTICAL CO., LTD.	25.07x	6.23x	17.7x	1.12%	2.51B
AUTEK CHINA INC.	16.06x	4.22x	9.6x	1.66%	1.49B
MENICON CO., LTD.	20.86x	1.43x	8.27x	1.49%	918M
MINGYUE OPTICAL LENS CO.,LTD.	26.35x	5.4x	16.58x	1.98%	883M
PEGAVISION CORPORATION	13.81x	2.82x	7.26x	3.1%	869M
Average	36.51x	4.35x	15.44x	1.38%	17.33B
Weighted average by Cap.	38.66x	3.54x	14.01x	1.62%