Valuation EssilorLuxottica Boerse Muenchen
Stocks
ESL
FR0000121667
Medical Equipment, Supplies & Distribution
|
Real-time
Boerse Muenchen
01:58:15 2026-09-25 EDT
|
5-day change | 1st Jan Change | ||
| 145.15 EUR | -0.03% |
|
+3.16% | -44.65% |
| 02:12am | EssilorLuxottica : Goldman Sachs remains Neutral | ZD |
| 09-24 | Global markets live: Microsoft, Meta Platforms, Amazon, Eli Lilly, Stellantis… |  |
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 | 66,503 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -46.79% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 118,347 | 135,826 | 76,056 | 74,971 | 73,639 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -44% | -1.43% | -1.78% |
| P/E | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 25.7x | 22.8x | 20x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 1.66x | 1.6x | 1.55x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 2x | 1.8x | 1.5x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.2x | 2.02x | 1.87x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 2.51x | 2.28x | 2.08x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 10.1x | 9.3x | 8.43x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 15.8x | 14.2x | 12.7x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 19.8x | 18.4x | 16.4x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 5.05% | 5.44% | 6.1% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.092 | 4.485 | 4.914 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.83% | 3.1% | 3.4% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.635 | 6.346 | 7.219 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 72.6% | 70.7% | 68.1% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 30,262 | 32,868 | 35,471 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,532 | 8,065 | 8,739 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,822 | 5,270 | 5,814 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,716 | 3,063 | 3,534 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,553 | 8,469 | 7,136 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 144.70 | 144.70 | 144.70 |
| Nbr of stocks (in thousands) | 441,185 | 444,659 | 451,334 | 455,759 | 463,045 | 459,592 | - | - |
| Announcement Date | 3/11/22 | 2/23/23 | 2/14/24 | 2/12/25 | 2/11/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.68x | 2.51x | 10.1x | 2.83% | 75.61B | |
| 37.29x | 3.04x | 11.36x | 0.58% | 31.08B | |
| 131.15x | 10x | 47.75x | -.--% | 12.24B | |
| 16.29x | 3.06x | 9.81x | -.--% | 10.53B | |
| 24.69x | 6.12x | 17.88x | 1.12% | 2.47B | |
| 20.38x | 3.85x | 10.99x | 1.72% | 1.34B | |
| 15.27x | 3.17x | 8.16x | 2.8% | 970M | |
| -10.9x | - | - | - | 925M | |
| 26.86x | - | - | - | 899M | |
| Average | 31.86x | 4.54x | 16.58x | 1.29% | 15.12B | |
| Weighted average by Cap. | 36.71x | 3.44x | 13.94x | 1.78% |
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
