Valuation Cochlear Limited

Stocks

Market Closed - Australian S.E. Other stock markets 02:10:13 2026-07-17 am EDT			5-day change	1st Jan Change
119.48 ^AUD	-3.07%		-1.76%	-54.16%

Jul. 13	Cochlear Limited Announces FDA Clearance of The Osia 3 Sound Processor	CI
Jun. 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	8,062	-	-
Change	-	-21.01%	15.1%	44.62%	-9.69%	-58.97%	-	-
Enterprise Value (EV) ¹	15,981	12,440	14,689	21,240	19,371	7,859	7,799	7,735
Change	-	-22.16%	18.08%	44.6%	-8.8%	-59.43%	-0.76%	-0.82%
P/E	50.7x	45.2x	50.1x	61x	50.7x	34x	24.7x	21.7x
PBR	9.72x	7.75x	8.63x	11.9x	10.1x	4.21x	4.02x	3.79x
PEG	-	-3.9x	12.65x	3.2x	5.72x	-0.9x	0.7x	1.5x
Capitalization / Revenue	11.1x	7.93x	7.69x	9.63x	8.38x	3.47x	3.34x	3.14x
EV / Revenue	10.7x	7.55x	7.51x	9.41x	8.27x	3.38x	3.23x	3.02x
EV / EBITDA	39x	27.3x	30.8x	36x	31.7x	16.1x	14.1x	12.7x
EV / EBIT	48.4x	32.5x	37.1x	42.1x	37.2x	20.1x	17.3x	15.4x
EV / FCF	69.5x	37.5x	47x	65.1x	143x	33.1x	24.1x	21.5x
FCF Yield	1.44%	2.67%	2.13%	1.54%	0.7%	3.02%	4.15%	4.65%
Dividend per Share ²	2.55	3	3.3	4.1	4.3	3.408	3.694	4.053
Rate of return	1.01%	1.51%	1.44%	1.23%	1.43%	2.76%	3%	3.29%
EPS ²	4.967	4.396	4.57	5.445	5.928	3.621	4.981	5.692
Distribution rate	51.3%	68.2%	72.2%	75.3%	72.5%	94.1%	74.2%	71.2%
Net sales ¹	1,493	1,648	1,956	2,258	2,343	2,322	2,415	2,565
EBITDA ¹	409.7	455.7	477	589.7	611.7	489.3	553.6	608.6
EBIT ¹	330.2	382.7	396.1	504.8	521.3	390.8	452	502.6
Net income ¹	326.5	289.1	300.6	356.8	388.9	234	322.2	375
Net Debt ¹	-564.6	-629.3	-353.7	-513.6	-275.7	-202.9	-262.9	-326.9
Reference price ²	251.67	198.70	229.07	332.15	300.42	123.27	123.27	123.27
Nbr of stocks (in thousands)	65,744	65,775	65,668	65,494	65,397	65,399	-	-
Announcement Date	8/19/21	8/18/22	8/14/23	8/14/24	8/14/25	-	-	-

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	34.05x	3.38x	16.06x	2.76%	5.64B
STRAUMANN HOLDING AG	32.89x	5.72x	18.57x	1.06%	19.75B
SONOVA HOLDING AG	20.64x	3.41x	12.43x	2.27%	15.23B
OTTOBOCK SE & CO. KGAA	20.22x	2.58x	10.05x	1.85%	4.25B
EMBLA MEDICAL HF.	18.7x	2.09x	10.28x	-.--%	1.73B
ANGELALIGN TECHNOLOGY INC.	53.58x	3.3x	26.28x	0.85%	1.66B
EYEBRIGHT MEDICAL TECHNOLOGY (BEIJING) CO., LTD.	21.99x	4.44x	13.33x	0.9%	1.25B
DELCATH SYSTEMS, INC.	-22.62x	-	-	-	444M
Average	22.43x	3.56x	15.29x	1.39%	6.24B
Weighted average by Cap.	27.64x	4.23x	15.50x	1.65%