Valuation EssilorLuxottica Deutsche Boerse AG
Stocks
ESL
FR0000121667
Medical Equipment, Supplies & Distribution
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 180.40 EUR | -0.52% |
|
+2.65% | -33.26% |
| 06-12 | Oddo BHF Reduces EssilorLuxottica PT, Keeps Outperform Rating | MT |
| 06-12 | EssilorLuxottica Rises as Oddo BHF Sees Shares as Undervalued |  |
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 | 83,992 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -32.79% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 118,347 | 135,826 | 93,967 | 93,119 | 92,160 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -30.82% | -0.9% | -1.03% |
| P/E Ratio | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 31.7x | 26.9x | 23.2x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 2.09x | 2.02x | 1.95x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 2x | 1.5x | 1.4x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.71x | 2.44x | 2.25x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 3.03x | 2.71x | 2.47x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 12.8x | 11.4x | 10.4x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 19.5x | 17x | 15.2x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 24.6x | 22.1x | 19.9x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 4.07% | 4.52% | 5.04% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.157 | 4.678 | 5.16 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.28% | 2.56% | 2.82% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.772 | 6.783 | 7.872 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 72% | 69% | 65.5% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 31,025 | 34,389 | 37,358 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,337 | 8,178 | 8,886 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,823 | 5,467 | 6,083 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,700 | 3,142 | 3,603 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,975 | 9,127 | 8,168 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 182.70 | 182.70 | 182.70 |
| Nbr of stocks (in thousands) | 441,185 | 444,659 | 451,334 | 455,759 | 463,045 | 459,725 | - | - |
| Announcement Date | 3/11/22 A | 2/23/23 A | 2/14/24 A | 2/12/25 A | 2/11/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.55x | 3.12x | 11.86x | 0.53% | 32.13B | |
| 31.4x | 3.52x | 11.28x | -.--% | 13.17B | |
| 190.11x | 9.6x | 49.19x | - | 9.11B | |
| 23.82x | 5.87x | 16.65x | 1.19% | 2.38B | |
| 14.55x | 4.21x | 11.4x | 1.81% | 1.45B | |
| 25.94x | 5.31x | 16.28x | 2.01% | 862M | |
| 12.31x | 2.54x | 6.83x | 3.2% | 785M | |
| 19.23x | 1.27x | 8.06x | 1.71% | 776M | |
| -7.82x | - | - | - | 605M | |
| Average | 37.79x | 4.43x | 16.45x | 1.49% | 6.81B | |
| Weighted average by Cap. | 52.99x | 4.32x | 17.47x | 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
