Valuation EssilorLuxottica Deutsche Boerse AG
Stocks
ESL
FR0000121667
Medical Equipment, Supplies & Distribution
|
Market Closed -
Deutsche Boerse AG
12:46:19 2026-09-29 EDT
|
After hours 15:59:59 | |||
| 146.05 EUR | +0.72% |
|
145.35 | -0.48% |
| 04:54am | EssilorLuxottica : Jefferies keeps its Buy rating | ZD |
| 04:53am | EssilorLuxottica : Jefferies remains its Buy rating | ZD |
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 | 66,457 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -46.82% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 118,347 | 135,826 | 76,030 | 74,954 | 73,633 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -44.02% | -1.42% | -1.76% |
| P/E | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 25.6x | 22.9x | 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 | 1.9x | 2x | 1.4x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.2x | 2.03x | 1.88x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 2.52x | 2.29x | 2.08x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 10.2x | 9.36x | 8.5x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 15.8x | 14.3x | 12.8x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 19.8x | 18.5x | 16.5x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 5.05% | 5.41% | 6.06% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.081 | 4.449 | 4.895 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.82% | 3.08% | 3.39% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.654 | 6.31 | 7.223 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 72.2% | 70.5% | 67.8% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 30,204 | 32,774 | 35,352 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,467 | 8,011 | 8,662 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,799 | 5,225 | 5,750 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,701 | 3,020 | 3,468 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,573 | 8,497 | 7,176 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 144.60 | 144.60 | 144.60 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.72x | 2.54x | 10.22x | 2.8% | 76.35B | |
| 37.39x | 3.04x | 11.39x | 0.58% | 31.17B | |
| 127.12x | 9.7x | 46.34x | -.--% | 11.87B | |
| 16.64x | 3.11x | 9.98x | -.--% | 10.76B | |
| 22.83x | 5.63x | 16.44x | 1.21% | 2.29B | |
| 20.24x | 3.81x | 10.89x | 1.73% | 1.34B | |
| 15.27x | 3.17x | 8.16x | 2.8% | 970M | |
| -10.24x | - | - | - | 869M | |
| 26.7x | - | - | - | 894M | |
| Average | 31.29x | 4.43x | 16.20x | 1.3% | 15.17B | |
| Weighted average by Cap. | 36.08x | 3.40x | 13.75x | 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
