Valuation EssilorLuxottica Börse Stuttgart
Stocks
ESL
FR0000121667
Medical Equipment, Supplies & Distribution
|
Real-time Estimate
Tradegate
15:54:02 01/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 145.00 EUR | -0.65% |
|
-2.37% | -46.18% |
| 09-30 | EssilorLuxottica : Barclays maintains a Buy rating | ZD |
| 09-29 | Essilorluxottica Unveils Nuance Audio Plus, the Next Generation of Hearing Glasses | CI |
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 | 66,917 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -46.46% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 118,347 | 135,826 | 76,228 | 75,413 | 74,093 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -43.88% | -1.07% | -1.75% |
| P/E | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 25.8x | 23.1x | 20.2x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 1.67x | 1.61x | 1.56x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 1.9x | 2x | 1.4x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.22x | 2.04x | 1.89x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 2.52x | 2.3x | 2.1x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 10.2x | 9.41x | 8.55x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 15.9x | 14.4x | 12.9x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 19.9x | 18.6x | 16.6x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 5.04% | 5.38% | 6.02% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.081 | 4.449 | 4.895 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.8% | 3.06% | 3.36% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.654 | 6.31 | 7.223 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 72.2% | 70.5% | 67.8% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 30,204 | 32,774 | 35,352 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,467 | 8,011 | 8,662 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,799 | 5,225 | 5,750 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,701 | 3,020 | 3,468 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,311 | 8,497 | 7,176 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 145.60 | 145.60 | 145.60 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 28x | 3.88x | 15.01x | 2.6% | 171B | |
| 18.25x | 3.37x | 12.03x | 3.26% | 110B | |
| 21.42x | 4.21x | 14.72x | 1.31% | 106B | |
| 25.75x | 2.52x | 10.21x | 2.8% | 75.99B | |
| 16.44x | 0.19x | 12.1x | 0.79% | 57.3B | |
| 34.49x | 3.36x | 11.49x | 2.19% | 48.76B | |
| 28.75x | 7.1x | 18.34x | 1.39% | 50.19B | |
| 35.36x | 8.79x | 24.72x | -.--% | 41.14B | |
| 34.67x | 6.08x | 19.09x | -.--% | 32.56B | |
| Average | 27.02x | 4.39x | 15.30x | 1.59% | 77B | |
| Weighted average by Cap. | 25.50x | 3.99x | 14.49x | 1.99% |
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
