|
Market Closed -
Euronext Paris
16:55:00 03/11/2026 GMT
|
After hours 20:36:54 | |||
| 184.25 EUR | -1.42% |
|
184.30 | +0.03% |
| 10:56am | Deals of the day-Mergers and acquisitions | RE |
| 07:12am | Four Delfin shareholders rebuff Leonardo Maria Del Vecchio's buyout offer, reports say | RE |
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 | 85,898 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -31.27% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 118,347 | 135,826 | 95,002 | 94,154 | 92,778 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -30.06% | -0.89% | -1.46% |
| P/E | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 32.8x | 29.5x | 25.9x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 2.17x | 2.09x | 2.02x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 2.3x | 2.7x | 1.8x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.85x | 2.63x | 2.46x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 3.15x | 2.89x | 2.65x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 12.7x | 11.7x | 10.8x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 19.7x | 18x | 16.2x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 24.6x | 23x | 20.7x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 4.06% | 4.35% | 4.83% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.061 | 4.406 | 4.822 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.17% | 2.36% | 2.58% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.698 | 6.326 | 7.226 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 71.3% | 69.6% | 66.7% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 30,169 | 32,632 | 34,981 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,475 | 8,014 | 8,624 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,832 | 5,220 | 5,731 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,653 | 2,962 | 3,388 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,104 | 8,256 | 6,881 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 186.90 | 186.90 | 186.90 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.8x | 3.15x | 12.71x | 2.17% | 96.21B | |
| 36.44x | 4.29x | 16.1x | 2.35% | 191B | |
| 21.35x | 3.66x | 13.1x | 2.86% | 122B | |
| 26.33x | 4.72x | 16.13x | 1.18% | 117B | |
| 17.92x | 0.21x | 13.38x | 0.7% | 64.47B | |
| 29.83x | 7.43x | 18.98x | 1.36% | 52.51B | |
| 40.48x | 3.63x | 12.36x | 2.1% | 54.1B | |
| 44.66x | 11.28x | 31.6x | -.--% | 52.91B | |
| 43.69x | 3.46x | 12.85x | 0.5% | 35.65B | |
| 33.29x | 5.98x | 18.73x | -.--% | 31.61B | |
| Average | 32.68x | 4.78x | 16.59x | 1.32% | 81.64B | |
| Weighted average by Cap. | 31.43x | 4.44x | 15.95x | 1.7% |
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
- Valuation EssilorLuxottica
Select your edition
All financial news and data tailored to specific country editions
