|
Real-time
Euronext Paris
10:51:41 2026-08-25 am EDT
|
5-day change | 1st Jan Change | ||
| 159.85 EUR | -1.14% |
|
-2.44% | -40.76% |
| 09:10am | Dolce & Gabbana secures debt waiver from banks after FY operating loss | RE |
| 07:36am | EssilorLuxottica Founder's Son Steps Down From Management Roles | DJ |
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 | 74,316 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -40.54% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 118,347 | 135,826 | 83,954 | 82,991 | 81,793 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -38.19% | -1.15% | -1.44% |
| P/E | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 28.4x | 25.1x | 21.9x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 1.85x | 1.79x | 1.73x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 2x | 1.9x | 1.5x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.45x | 2.25x | 2.08x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 2.77x | 2.51x | 2.28x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 11.2x | 10.3x | 9.32x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 17.3x | 15.6x | 13.9x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 21.6x | 20.3x | 18.1x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 4.63% | 4.93% | 5.52% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.102 | 4.528 | 4.994 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.54% | 2.8% | 3.09% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.684 | 6.434 | 7.392 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 72.2% | 70.4% | 67.6% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 30,332 | 33,047 | 35,805 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,502 | 8,068 | 8,777 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,841 | 5,308 | 5,880 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,731 | 3,076 | 3,542 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,638 | 8,675 | 7,477 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 161.70 | 161.70 | 161.70 |
| Nbr of stocks (in thousands) | 441,185 | 444,659 | 451,334 | 455,759 | 463,045 | 459,592 | - | - |
| Announcement Date | 3/11/22 | 2/23/23 | 2/14/24 | 2/12/25 | 2/11/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.45x | 2.77x | 11.19x | 2.54% | 86.72B | |
| 44x | 3.43x | 12.76x | 0.5% | 35.53B | |
| 37.21x | 3.93x | 12.61x | -.--% | 14.78B | |
| 127.39x | 9.76x | 46.79x | -.--% | 11.98B | |
| 25.38x | 6.3x | 18x | 1.1% | 2.53B | |
| 14.98x | 3.87x | 8.81x | 1.78% | 1.43B | |
| 20.5x | 1.4x | 8.13x | 1.52% | 893M | |
| 13.9x | 2.85x | 7.32x | 3.08% | 883M | |
| -10.35x | - | - | - | 878M | |
| 25.15x | 5.12x | 14.85x | 2.08% | 841M | |
| Average | 32.66x | 4.38x | 15.61x | 1.4% | 15.65B | |
| Weighted average by Cap. | 39.85x | 3.64x | 14.49x | 1.6% |
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
