Valuation EssilorLuxottica

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-17 EDT			5-day change	1st Jan Change
166.70 ^EUR	-1.65%		-2.74%	-38.24%

07-14	CAC 40 ends flat as US inflation cools
07-14	Goldman Sachs Downgrades EssilorLuxottica to Neutral, Reduces PT	MT

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	76,636	-	-
Change	-	-8.92%	8.94%	31.01%	16.39%	-38.68%	-	-
Enterprise Value (EV) ¹	92,306	82,299	87,821	118,347	135,826	86,397	85,441	84,267
Change	-	-10.84%	6.71%	34.76%	14.77%	-36.39%	-1.11%	-1.37%
P/E	57.1x	35x	35.7x	45.9x	54.2x	29.4x	25.5x	21.9x
PBR	2.34x	2.01x	2.1x	2.68x	3.22x	1.92x	1.85x	1.78x
PEG	-	0.7x	6.9x	46.63x	-18.54x	2.1x	1.7x	1.3x
Capitalization / Revenue	4.17x	3.07x	3.23x	4.05x	4.39x	2.51x	2.29x	2.11x
EV / Revenue	4.66x	3.36x	3.46x	4.46x	4.77x	2.83x	2.56x	2.32x
EV / EBITDA	16.8x	11.6x	12.3x	15.8x	20.9x	12x	10.8x	9.75x
EV / EBIT	30.5x	20x	21x	26.8x	30.5x	18.2x	16.1x	14.3x
EV / FCF	33.1x	36.4x	26.4x	49.3x	48.6x	22.7x	20.6x	18.8x
FCF Yield	3.02%	2.75%	3.79%	2.03%	2.06%	4.4%	4.85%	5.32%
Dividend per Share ²	2.51	3.23	3.95	3.95	4	4.085	4.514	4.996
Rate of return	1.34%	1.91%	2.18%	1.68%	1.48%	2.45%	2.71%	3%
EPS ²	3.28	4.83	5.08	5.13	4.98	5.663	6.538	7.6
Distribution rate	76.5%	66.9%	77.8%	77%	80.3%	72.1%	69%	65.7%
Net sales ¹	19,820	24,494	25,395	26,508	28,491	30,491	33,416	36,335
EBITDA ¹	5,488	7,085	7,150	7,512	6,492	7,221	7,936	8,643
EBIT ¹	3,027	4,115	4,178	4,414	4,459	4,758	5,308	5,891
Net income ¹	1,463	2,152	2,289	2,359	2,315	2,638	3,037	3,504
Net Debt ¹	9,698	7,063	5,859	10,970	10,850	9,761	8,804	7,631
Reference price ²	187.24	169.20	181.60	235.60	269.90	166.70	166.70	166.70
Nbr of stocks (in thousands)	441,185	444,659	451,334	455,759	463,045	459,725	-	-
Announcement Date	3/11/22	2/23/23	2/14/24	2/12/25	2/11/26	-	-	-

¹EUR in Million²EUR

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.($)
ESSILORLUXOTTICA	29.44x	2.83x	11.96x	2.45%	87.69B
ALCON INC.	32.16x	3.31x	12.53x	0.5%	34.29B
THE COOPER COMPANIES, INC.	35.21x	3.78x	12.12x	-.--%	13.99B
LENSKART SOLUTIONS LIMITED	203.34x	10.31x	52.83x	-	9.7B
SHANGHAI CONANT OPTICAL CO., LTD.	18.83x	4.55x	12.91x	1.51%	1.88B
AUTEK CHINA INC.	15.4x	4.01x	9.12x	1.73%	1.45B
MINGYUE OPTICAL LENS CO.,LTD.	25.84x	5.28x	16.21x	2.02%	858M
PEGAVISION CORPORATION	13.07x	2.66x	6.85x	3.09%	794M
MENICON CO., LTD.	18.84x	1.28x	7.61x	1.7%	771M
SPYGLASS PHARMA, INC.	-8.55x	-	-	-	661M
Average	38.36x	4.22x	15.79x	1.62%	15.21B
Weighted average by Cap.	41.08x	3.55x	14.68x	1.71%