|
Real-time Estimate
Tradegate
19:43:59 14/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 147.00 EUR | +0.44% |
|
+0.68% | -45.46% |
| 10-09 | EssilorLuxottica rises, BofA says risks more than priced in |  |
| 10-06 | Stocks Are Testing the Bond Market | |
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 | 67,238 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -46.2% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 118,347 | 135,826 | 76,794 | 76,050 | 74,728 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -43.46% | -0.97% | -1.74% |
| P/E | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 25.9x | 23.5x | 20.6x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 1.69x | 1.63x | 1.58x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 1.9x | 2.3x | 1.5x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.23x | 2.07x | 1.92x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 2.55x | 2.34x | 2.14x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 10.2x | 9.5x | 8.67x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 16x | 14.6x | 13.1x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 20x | 18.8x | 16.8x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 5% | 5.33% | 5.97% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.048 | 4.399 | 4.829 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.77% | 3.01% | 3.3% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.646 | 6.226 | 7.087 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 71.7% | 70.7% | 68.1% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 30,109 | 32,554 | 34,998 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,502 | 8,003 | 8,618 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,800 | 5,195 | 5,718 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,704 | 3,005 | 3,438 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,555 | 8,812 | 7,490 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 146.30 | 146.30 | 146.30 |
| Nbr of stocks (in thousands) | 441,185 | 444,659 | 451,334 | 455,759 | 463,045 | 459,592 | - | - |
| Announcement Date | 11/03/22 | 23/02/23 | 14/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.28x | 4.01x | 15.52x | 2.5% | 178B | |
| 19.91x | 3.59x | 12.87x | 3.03% | 119B | |
| 22x | 4.32x | 15.06x | 1.27% | 108B | |
| 25.91x | 2.55x | 10.24x | 2.77% | 75.27B | |
| 18.11x | 0.21x | 13.16x | 0.72% | 62.99B | |
| 30.82x | 7.66x | 19.72x | 1.3% | 53.46B | |
| 36.11x | 3.47x | 11.89x | 2.09% | 51.04B | |
| 35.24x | 8.76x | 24.54x | -.--% | 40.99B | |
| 34.18x | 5.99x | 18.81x | -.--% | 32.1B | |
| Average | 28.06x | 4.51x | 15.76x | 1.52% | 80.08B | |
| Weighted average by Cap. | 26.71x | 4.09x | 14.97x | 1.9% |
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
