Valuation EssilorLuxottica Boerse Muenchen
Stocks
ESL
FR0000121667
Medical Equipment, Supplies & Distribution
|
Real-time
Boerse Muenchen
04:44:12 16/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 145.45 EUR | -2.09% |
|
-1.96% | -45.54% |
| 09-15 | Prada says Armani not on its radar as it focuses on Versace turnaround | RE |
| 09-15 | EssilorLuxottica : Gets a Buy rating from Jefferies | 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 | 66,365 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -46.9% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 118,347 | 135,826 | 76,198 | 75,193 | 73,933 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -43.9% | -1.32% | -1.68% |
| P/E | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 25.5x | 22.5x | 19.5x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 1.65x | 1.6x | 1.55x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 1.9x | 1.7x | 1.3x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.19x | 2.01x | 1.86x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 2.51x | 2.28x | 2.07x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 10.2x | 9.32x | 8.42x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 15.8x | 14.2x | 12.6x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 19.8x | 18.4x | 16.3x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 5.06% | 5.44% | 6.12% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.102 | 4.528 | 4.995 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.84% | 3.14% | 3.46% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.662 | 6.42 | 7.391 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 72.4% | 70.5% | 67.6% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 30,327 | 33,026 | 35,765 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,493 | 8,065 | 8,777 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,832 | 5,305 | 5,881 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,717 | 3,065 | 3,537 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,833 | 8,828 | 7,568 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 144.40 | 144.40 | 144.40 |
| Nbr of stocks (in thousands) | 441,185 | 444,659 | 451,334 | 455,759 | 463,045 | 459,592 | - | - |
| Announcement Date | 11/3/22 | 23/2/23 | 14/2/24 | 12/2/25 | 11/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.09x | 2.56x | 10.37x | 2.78% | 76.62B | |
| 38.01x | 3.16x | 11.84x | 0.55% | 32.57B | |
| 132.27x | 10.09x | 48.17x | -.--% | 12.42B | |
| 15.95x | 3.01x | 9.64x | -.--% | 10.13B | |
| 25.37x | 6.4x | 18.3x | 1.09% | 2.52B | |
| 20.24x | 3.81x | 10.89x | 1.73% | 1.32B | |
| -11.3x | - | - | - | 969M | |
| 14.49x | 2.99x | 7.68x | 2.95% | 939M | |
| 25.32x | - | - | - | 841M | |
| Average | 31.83x | 4.57x | 16.70x | 1.3% | 15.37B | |
| Weighted average by Cap. | 37.27x | 3.51x | 14.24x | 1.75% |
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
