Valuation Alcon Inc.

Stocks

Real-time Estimate Cboe Europe Other stock markets 08:56:03 2026-07-24 EDT			5-day change	1st Jan Change
55.14 ^CHF	+0.80%		-2.82%	-12.93%

07:51am	Aravind Eye Care System And Alcon Launch Global Centre Of Excellence For Retina Training In Coimbatore, India	CI
07-07	Swiss stocks - Factors to watch on July 7	RE

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	32,651	-	-
Change	-	-22.39%	14.43%	9.07%	-6.24%	-16.95%	-	-
Enterprise Value (EV) ¹	46,197	37,296	42,046	44,734	42,526	35,245	34,191	32,861
Change	-	-19.27%	12.73%	6.39%	-4.93%	-17.12%	-2.99%	-3.89%
P/E	116x	100x	39.8x	41.4x	40.4x	30.6x	24.1x	20.3x
PBR	2.25x	1.71x	1.86x	1.94x	1.79x	1.49x	1.42x	1.32x
PEG	-	-9.5x	0x	9.02x	-11.83x	2.9x	0.9x	1.1x
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	3.17x	2.89x	2.61x
EV / EBITDA	25.7x	20.8x	18.1x	17.9x	15.9x	12x	10.6x	9.25x
EV / EBIT	32x	23.7x	22.7x	22.1x	20.9x	15.3x	13.2x	11.4x
EV / FCF	71.6x	64.2x	57.6x	27.9x	24.5x	24x	18.7x	16.4x
FCF Yield	1.4%	1.56%	1.74%	3.59%	4.08%	4.17%	5.34%	6.1%
Dividend per Share ²	0.2159	0.2239	0.273	0.3138	0.28	0.3508	0.4341	0.5048
Rate of return	0.24%	0.33%	0.35%	0.37%	0.35%	0.52%	0.65%	0.75%
EPS ²	0.76	0.68	1.96	2.05	1.98	2.186	2.781	3.297
Distribution rate	28.4%	32.9%	13.9%	15.3%	14.1%	16%	15.6%	15.3%
Net sales ¹	8,291	8,717	9,455	9,911	10,401	11,135	11,812	12,583
EBITDA ¹	1,799	1,795	2,325	2,502	2,677	2,943	3,229	3,552
EBIT ¹	1,443	1,571	1,849	2,027	2,039	2,311	2,598	2,885
Net income ¹	376	335	974	1,018	980	1,081	1,347	1,612
Net Debt ¹	2,911	3,700	3,600	2,800	3,210	2,595	1,541	210.6
Reference price ²	88.32	68.33	77.95	84.78	80.04	66.95	66.95	66.95
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALCON INC.	30.62x	3.16x	11.97x	0.52%	32.65B
ESSILORLUXOTTICA	28.59x	2.76x	11.68x	2.52%	84.6B
THE COOPER COMPANIES, INC.	34.48x	3.7x	11.85x	-.--%	13.7B
LENSKART SOLUTIONS LIMITED	210.99x	10.72x	54.88x	-	10.01B
SHANGHAI CONANT OPTICAL CO., LTD.	18.19x	4.43x	12.57x	1.54%	1.82B
AUTEK CHINA INC.	15.49x	4.03x	9.18x	1.72%	1.46B
MINGYUE OPTICAL LENS CO.,LTD.	24.95x	5.07x	15.56x	2.09%	829M
PEGAVISION CORPORATION	13.11x	2.67x	6.88x	3.08%	797M
MENICON CO., LTD.	18.46x	1.26x	7.5x	1.73%	748M
SPYGLASS PHARMA, INC.	-9.03x	-	-	-	698M
Average	38.58x	4.20x	15.79x	1.65%	14.73B
Weighted average by Cap.	41.39x	3.52x	14.67x	1.76%