Valuation Alcon Inc.

Stocks

Market Closed - Swiss Exchange Other stock markets 11:31:37 2026-07-23 EDT			5-day change	1st Jan Change
54.70 ^CHF	-0.36%		-3.93%	-13.56%

07-07	Swiss stocks - Factors to watch on July 7	RE
07-06	Alcon Signs Joint Development, License Deal for Adjustable Lenses with RxSight	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	32,916	-	-
Change	-	-22.39%	14.43%	9.07%	-6.24%	-16.28%	-	-
Enterprise Value (EV) ¹	46,197	37,296	42,046	44,734	42,526	35,512	34,457	33,127
Change	-	-19.27%	12.73%	6.39%	-4.93%	-16.49%	-2.97%	-3.86%
P/E	116x	100x	39.8x	41.4x	40.4x	30.9x	24.3x	20.5x
PBR	2.25x	1.71x	1.86x	1.94x	1.79x	1.5x	1.43x	1.33x
PEG	-	-9.5x	0x	9.02x	-11.83x	3x	0.9x	1.1x
Capitalization / Revenue	5.22x	3.85x	4.07x	4.23x	3.78x	2.96x	2.79x	2.61x
EV / Revenue	5.57x	4.28x	4.45x	4.51x	4.09x	3.19x	2.92x	2.63x
EV / EBITDA	25.7x	20.8x	18.1x	17.9x	15.9x	12.1x	10.7x	9.32x
EV / EBIT	32x	23.7x	22.7x	22.1x	20.9x	15.4x	13.3x	11.5x
EV / FCF	71.6x	64.2x	57.6x	27.9x	24.5x	24.1x	18.9x	16.5x
FCF Yield	1.4%	1.56%	1.74%	3.59%	4.08%	4.14%	5.3%	6.05%
Dividend per Share ²	0.2159	0.2239	0.273	0.3138	0.28	0.3508	0.4058	0.4678
Rate of return	0.24%	0.33%	0.35%	0.37%	0.35%	0.52%	0.6%	0.69%
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%	14.6%	14.2%
Net sales ¹	8,291	8,717	9,455	9,911	10,401	11,138	11,815	12,588
EBITDA ¹	1,799	1,795	2,325	2,502	2,677	2,944	3,230	3,554
EBIT ¹	1,443	1,571	1,849	2,027	2,039	2,311	2,598	2,886
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	2,596	1,541	210.3
Reference price ²	88.32	68.33	77.95	84.78	80.04	67.49	67.49	67.49
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.($)
ALCON INC.	30.87x	3.19x	12.06x	0.52%	32.92B
ESSILORLUXOTTICA	29.03x	2.8x	11.84x	2.48%	86.23B
THE COOPER COMPANIES, INC.	34.61x	3.71x	11.89x	-.--%	13.75B
LENSKART SOLUTIONS LIMITED	211.72x	10.76x	55.08x	-	10.08B
SHANGHAI CONANT OPTICAL CO., LTD.	18.27x	4.45x	12.62x	1.53%	1.83B
AUTEK CHINA INC.	15.43x	4.02x	9.14x	1.73%	1.46B
MINGYUE OPTICAL LENS CO.,LTD.	24.76x	5.02x	15.42x	2.11%	823M
PEGAVISION CORPORATION	13.19x	2.69x	6.93x	3.06%	800M
MENICON CO., LTD.	18.59x	1.27x	7.54x	1.72%	757M
SPYGLASS PHARMA, INC.	-8.88x	-	-	-	687M
Average	38.76x	4.21x	15.84x	1.64%	14.93B
Weighted average by Cap.	41.68x	3.55x	14.78x	1.75%