Valuation Alcon Inc. Tradegate

Stocks

Real-time Tradegate 09:13:06 28/08/2026 +03			5-day change	1st Jan Change
62.02 ^EUR	0.00%		-0.67%	-9.19%

08-27	Alcon Prices Public Offering of EUR500 Million Senior Notes Due 2033	MT
08-27	Alcon Prices Senior Notes due 2033	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	35,164	-	-
Change	-	-22.39%	14.43%	9.07%	-6.24%	-10.56%	-	-
Enterprise Value (EV) ¹	46,197	37,296	42,046	44,734	42,526	37,709	36,614	35,170
Change	-	-19.27%	12.73%	6.39%	-4.93%	-11.33%	-2.9%	-3.94%
P/E	116x	100x	39.8x	41.4x	40.4x	43.5x	26.4x	21.6x
PBR	2.25x	1.71x	1.86x	1.94x	1.79x	1.63x	1.55x	1.45x
PEG	-	-9.5x	0x	9.02x	-11.83x	-2.8x	0.4x	1x
Capitalization / Revenue	5.22x	3.85x	4.07x	4.23x	3.78x	3.17x	2.99x	2.81x
EV / Revenue	5.57x	4.28x	4.45x	4.51x	4.09x	3.4x	3.11x	2.81x
EV / EBITDA	25.7x	20.8x	18.1x	17.9x	15.9x	12.6x	11.3x	9.86x
EV / EBIT	32x	23.7x	22.7x	22.1x	20.9x	16.1x	14.1x	12.3x
EV / FCF	71.6x	64.2x	57.6x	27.9x	24.5x	25.1x	20.9x	17.9x
FCF Yield	1.4%	1.56%	1.74%	3.59%	4.08%	3.99%	4.79%	5.57%
Dividend per Share ²	0.2159	0.2239	0.273	0.3138	0.362	0.368	0.4124	0.4726
Rate of return	0.24%	0.33%	0.35%	0.37%	0.45%	0.51%	0.57%	0.65%
EPS ²	0.76	0.68	1.96	2.05	1.98	1.67	2.754	3.367
Distribution rate	28.4%	32.9%	13.9%	15.3%	18.3%	22%	15%	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	72.74	72.74	72.74
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	27.71x	2.7x	10.93x	2.6%	84.33B
ALCON INC.	43.55x	3.4x	12.64x	0.51%	35.16B
THE COOPER COMPANIES, INC.	34.32x	3.71x	11.88x	-.--%	13.84B
LENSKART SOLUTIONS LIMITED	123.69x	9.47x	45.4x	-.--%	11.66B
SHANGHAI CONANT OPTICAL CO., LTD.	27.23x	6.9x	19.73x	1.02%	2.73B
AUTEK CHINA INC.	15.46x	4.02x	9.16x	1.73%	1.47B
PEGAVISION CORPORATION	14.24x	2.93x	7.53x	3%	909M
MINGYUE OPTICAL LENS CO.,LTD.	26.52x	5.42x	15.79x	1.97%	887M
SPYGLASS PHARMA, INC.	-10.62x	-	-	-	901M
Average	33.57x	4.82x	16.63x	1.35%	16.88B
Weighted average by Cap.	38.91x	3.59x	14.23x	1.64%