As of 2024-12-13, the Intrinsic Value of EssilorLuxottica SA (EL.PA) is
158.29 EUR. This EL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 226.60 EUR, the upside of EssilorLuxottica SA is
-30.10%.
The range of the Intrinsic Value is 108.51 - 278.89 EUR
158.29 EUR
Intrinsic Value
EL.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
108.51 - 278.89 |
158.29 |
-30.1% |
| DCF (Growth 10y) |
168.10 - 404.10 |
237.52 |
4.8% |
| DCF (EBITDA 5y) |
108.77 - 188.59 |
158.28 |
-30.1% |
| DCF (EBITDA 10y) |
156.72 - 266.41 |
218.99 |
-3.4% |
| Fair Value |
125.94 - 125.94 |
125.94 |
-44.42% |
| P/E |
85.04 - 113.32 |
100.87 |
-55.5% |
| EV/EBITDA |
68.57 - 134.50 |
106.69 |
-52.9% |
| EPV |
200.39 - 272.04 |
236.22 |
4.2% |
| DDM - Stable |
42.51 - 127.73 |
85.12 |
-62.4% |
| DDM - Multi |
115.29 - 260.04 |
158.76 |
-29.9% |
EL.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
103,231.94 |
| Beta |
0.72 |
| Outstanding shares (mil) |
455.57 |
| Enterprise Value (mil) |
112,989.94 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.42% |
| Cost of Debt |
5.00% |
| WACC |
8.86% |