Valuation Alcon Inc. Swiss Exchange

Stocks

Market Closed - Swiss Exchange Other stock markets 11:31:21 2026-06-23 EDT			5-day change	1st Jan Change
53.64 ^CHF	+1.40%		+1.63%	-

05-28	Swiss Equities Slip as Renewed Middle East Tensions Rattle Markets	MT
05-25	Baptista Research Upgrades Alcon to Buy Rating	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	32,100	-	-
Change	-	-22.39%	14.43%	9.07%	-6.24%	-18.35%	-	-
Enterprise Value (EV) ¹	46,197	37,296	42,046	44,734	42,526	34,699	33,644	32,313
Change	-	-19.27%	12.73%	6.39%	-4.93%	-18.41%	-3.04%	-3.96%
P/E	116x	100x	39.8x	41.4x	40.4x	30.5x	23.8x	20x
PBR	2.25x	1.71x	1.86x	1.94x	1.79x	1.45x	1.4x	1.3x
PEG	-	-9.5x	0x	9.02x	-11.83x	3.42x	0.8x	1x
Capitalization / Revenue	5.22x	3.85x	4.07x	4.23x	3.78x	2.88x	2.72x	2.55x
EV / Revenue	5.57x	4.28x	4.45x	4.51x	4.09x	3.12x	2.85x	2.57x
EV / EBITDA	25.7x	20.8x	18.1x	17.9x	15.9x	11.8x	10.4x	9.09x
EV / EBIT	32x	23.7x	22.7x	22.1x	20.9x	14.9x	12.9x	11.2x
EV / FCF	71.6x	64.2x	57.6x	27.9x	24.5x	23.6x	18.4x	16.1x
FCF Yield	1.4%	1.56%	1.74%	3.59%	4.08%	4.24%	5.43%	6.2%
Dividend per Share ²	0.2159	0.2239	0.273	0.3138	-	0.3517	0.4072	0.4678
Rate of return	0.24%	0.33%	0.35%	0.37%	-	0.53%	0.62%	0.71%
EPS ²	0.76	0.68	1.96	2.05	1.98	2.157	2.769	3.299
Distribution rate	28.4%	32.9%	13.9%	15.3%	-	16.3%	14.7%	14.2%
Net sales ¹	8,291	8,717	9,455	9,911	10,401	11,127	11,819	12,593
EBITDA ¹	1,799	1,795	2,325	2,502	2,677	2,928	3,233	3,554
EBIT ¹	1,443	1,571	1,849	2,027	2,039	2,322	2,602	2,888
Net income ¹	376	335	974	1,018	980	1,085	1,380	1,613
Net Debt ¹	2,911	3,700	3,600	2,800	3,210	2,599	1,544	212.6
Reference price ²	88.32	68.33	77.95	84.78	80.04	65.82	65.82	65.82
Nbr of stocks (in thousands)	490,100	491,700	493,200	494,600	491,200	487,700	-	-
Announcement Date	2/15/22	2/27/23	2/27/24	2/25/25	2/24/26	-	-	-

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	29.1x	2.83x	11.97x	2.46%	88.65B
THE COOPER COMPANIES, INC.	32.1x	3.45x	11.07x	-.--%	12.76B
LENSKART SOLUTIONS LIMITED	195.69x	9.9x	50.7x	-	9.5B
SHANGHAI CONANT OPTICAL CO., LTD.	22.58x	5.54x	15.73x	1.26%	2.26B
AUTEK CHINA INC.	14.69x	4.26x	11.54x	1.79%	1.46B
MINGYUE OPTICAL LENS CO.,LTD.	26.14x	5.35x	16.42x	2%	869M
PEGAVISION CORPORATION	12.74x	2.58x	6.66x	3.16%	793M
MENICON CO., LTD.	18.46x	1.23x	7.81x	1.78%	741M
SPYGLASS PHARMA, INC.	-8.36x	-	-	-	646M
Average	38.13x	4.39x	16.49x	1.78%	13.08B
Weighted average by Cap.	42.17x	3.55x	15.05x	2.13%