Valuation Alcon Inc. Swiss Exchange

Stocks

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

09-04	Alert incorrectly tagged to Omega Interactive Technologies withdrawn	RE
09-03	Alcon Launches UNITY M, A Premium Ophthalmic Microscope Delivering Precise Control	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	32,468	-	-
Change	-	-22.39%	14.43%	9.07%	-6.24%	-17.42%	-	-
Enterprise Value (EV) ¹	46,197	37,296	42,046	44,734	42,526	35,013	33,918	32,474
Change	-	-19.27%	12.73%	6.39%	-4.93%	-17.67%	-3.13%	-4.26%
P/E	116x	100x	39.8x	41.4x	40.4x	37.8x	23.9x	19.9x
PBR	2.25x	1.71x	1.86x	1.94x	1.79x	1.5x	1.44x	1.34x
PEG	-	-9.5x	0x	9.02x	-11.83x	-3.7x	0.4x	1x
Capitalization / Revenue	5.22x	3.85x	4.07x	4.23x	3.78x	2.93x	2.76x	2.59x
EV / Revenue	5.57x	4.28x	4.45x	4.51x	4.09x	3.16x	2.88x	2.59x
EV / EBITDA	25.7x	20.8x	18.1x	17.9x	15.9x	11.7x	10.4x	9.1x
EV / EBIT	32x	23.7x	22.7x	22.1x	20.9x	15x	13.1x	11.3x
EV / FCF	71.6x	64.2x	57.6x	27.9x	24.5x	23.8x	19.7x	16.9x
FCF Yield	1.4%	1.56%	1.74%	3.59%	4.08%	4.21%	5.08%	5.9%
Dividend per Share ²	0.2159	0.2239	0.273	0.3138	0.362	0.3719	0.4159	0.4729
Rate of return	0.24%	0.33%	0.35%	0.37%	0.45%	0.55%	0.62%	0.7%
EPS ²	0.76	0.68	1.96	2.05	1.98	1.778	2.81	3.367
Distribution rate	28.4%	32.9%	13.9%	15.3%	18.3%	20.9%	14.8%	14%
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	2,983	3,250	3,568
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	764.2	1,259	1,628
Net Debt ¹	2,911	3,700	3,600	2,800	3,210	2,545	1,450	6.267
Reference price ²	88.32	68.33	77.95	84.78	80.04	67.17	67.17	67.17
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	25.76x	2.53x	10.26x	2.81%	77.94B
ALCON INC.	37.77x	3.16x	11.74x	0.55%	32.47B
LENSKART SOLUTIONS LIMITED	134.51x	10.26x	49x	-.--%	12.61B
THE COOPER COMPANIES, INC.	15.58x	3x	9.58x	-.--%	10.3B
SHANGHAI CONANT OPTICAL CO., LTD.	26.18x	6.61x	18.92x	1.06%	2.63B
AUTEK CHINA INC.	21.59x	4.13x	11.81x	1.62%	1.43B
SPYGLASS PHARMA, INC.	-10.77x	-	-	-	913M
PEGAVISION CORPORATION	13.92x	2.85x	7.33x	3.07%	889M
MINGYUE OPTICAL LENS CO.,LTD.	25.52x	-	-	-	855M
Average	32.23x	4.65x	16.95x	1.3%	15.56B
Weighted average by Cap.	37.24x	3.52x	14.25x	1.77%