Valuation Cochlear Limited

Stocks

Market Closed - Australian S.E. Other stock markets 07:10:04 16/07/2026 BST			5-day change	1st Jan Change
123.27 ^AUD	-0.59%		-0.33%	-52.71%

07-13	Cochlear Limited Announces FDA Clearance of The Osia 3 Sound Processor	CI
06-25	From airlines to banks: Australian, New Zealand firms feel heat of Gulf crisis	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,546	13,070	15,043	21,754	19,647	8,109	-	-
Change	-	-21.01%	15.1%	44.62%	-9.69%	-58.72%	-	-
Enterprise Value (EV) ¹	15,981	12,440	14,689	21,240	19,371	7,897	7,835	7,777
Change	-	-22.16%	18.08%	44.6%	-8.8%	-59.23%	-0.79%	-0.74%
P/E	50.7x	45.2x	50.1x	61x	50.7x	33.1x	24.7x	21.8x
PBR	9.72x	7.75x	8.63x	11.9x	10.1x	4.24x	4.05x	3.82x
PEG	-	-3.9x	12.65x	3.2x	5.72x	-0.9x	0.7x	1.7x
Capitalization / Revenue	11.1x	7.93x	7.69x	9.63x	8.38x	3.49x	3.36x	3.15x
EV / Revenue	10.7x	7.55x	7.51x	9.41x	8.27x	3.4x	3.25x	3.02x
EV / EBITDA	39x	27.3x	30.8x	36x	31.7x	16.1x	14.1x	12.8x
EV / EBIT	48.4x	32.5x	37.1x	42.1x	37.2x	20.2x	17.3x	15.5x
EV / FCF	69.5x	37.5x	47x	65.1x	143x	31.3x	23.7x	22.1x
FCF Yield	1.44%	2.67%	2.13%	1.54%	0.7%	3.2%	4.21%	4.52%
Dividend per Share ²	2.55	3	3.3	4.1	4.3	3.408	3.713	4.047
Rate of return	1.01%	1.51%	1.44%	1.23%	1.43%	2.75%	2.99%	3.26%
EPS ²	4.967	4.396	4.57	5.445	5.928	3.742	5.019	5.679
Distribution rate	51.3%	68.2%	72.2%	75.3%	72.5%	91.1%	74%	71.3%
Net sales ¹	1,493	1,648	1,956	2,258	2,343	2,322	2,411	2,572
EBITDA ¹	409.7	455.7	477	589.7	611.7	489.4	555.6	608.2
EBIT ¹	330.2	382.7	396.1	504.8	521.3	391	454.1	501.8
Net income ¹	326.5	289.1	300.6	356.8	388.9	241.3	324.3	374.3
Net Debt ¹	-564.6	-629.3	-353.7	-513.6	-275.7	-212	-274.2	-332.3
Reference price ²	251.67	198.70	229.07	332.15	300.42	124.00	124.00	124.00
Nbr of stocks (in thousands)	65,744	65,775	65,668	65,494	65,397	65,399	-	-
Announcement Date	19/08/21	18/08/22	14/08/23	14/08/24	14/08/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COCHLEAR LIMITED	33.14x	3.4x	16.14x	2.75%	5.68B
SONOVA HOLDING AG	20.64x	3.41x	12.43x	2.27%	15.26B
OTTOBOCK SE & CO. KGAA	18.76x	2.43x	9.47x	2%	3.94B
EMBLA MEDICAL HF.	18.63x	2.08x	10.25x	-.--%	1.72B
ANGELALIGN TECHNOLOGY INC.	52.7x	3.24x	25.8x	0.87%	1.64B
EYEBRIGHT MEDICAL TECHNOLOGY (BEIJING) CO., LTD.	21.32x	4.3x	12.91x	0.93%	1.21B
DELCATH SYSTEMS, INC.	-23.2x	-	-	-	455M
Average	20.28x	3.14x	14.50x	1.47%	4.27B
Weighted average by Cap.	23.76x	3.23x	13.38x	2.06%