EssilorLuxottica SA
MIL:EL

Watchlist Manager
EssilorLuxottica SA Logo
EssilorLuxottica SA
MIL:EL
Watchlist
Price: 204.75 EUR -0.29% Market Closed
Market Cap: 91.2B EUR

Relative Value

The Relative Value of one EL stock under the Base Case scenario is 174.43 EUR. Compared to the current market price of 204.75 EUR, EssilorLuxottica SA is Overvalued by 15%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

EL Relative Value
Base Case
174.43 EUR
Overvaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

EL Competitors Multiples
EssilorLuxottica SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
EssilorLuxottica SA
MIL:EL
124B EUR 4.6 52.2 19.6 37.2
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
295.5B EUR 3.6 26.9 12.2 17.7
FR
Hermes International SCA
PAR:RMS
223.4B EUR 14.3 50.2 29.1 33.2
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
CH
Compagnie Financiere Richemont SA
SIX:CFR
93.2B CHF 4.5 24.2 22.1 22.1
FR
Christian Dior SE
PAR:CDI
99.5B EUR 1.2 21.9 4.6 6.7
FR
Kering SA
PAR:KER
34.3B EUR 2.2 47.3 12 26.7
IN
Titan Company Ltd
NSE:TITAN
3.6T INR 5.2 86.1 53.8 60.2
DE
Adidas AG
XETRA:ADS
27.4B EUR 1.1 22.3 9.5 15.2
CN
ANTA Sports Products Ltd
HKEX:2020
217.6B HKD 2.6 13 9.4 9.4
US
Tapestry Inc
NYSE:TPR
26.6B USD 3.7 98.2 17.6 19.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
EssilorLuxottica SA
MIL:EL
Average EV/EBITDA: 19
19.6
10%
2
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
12.2
0%
N/A
FR
Hermes International SCA
PAR:RMS
29.1
7%
4.2
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.1
8%
2.8
FR
Christian Dior SE
PAR:CDI
4.6
N/A N/A
FR
Kering SA
PAR:KER
12
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
53.8
25%
2.2
DE
Adidas AG
XETRA:ADS
9.5
21%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
9.4
8%
1.2
US
Tapestry Inc
NYSE:TPR
17.6
8%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
EssilorLuxottica SA
MIL:EL
Average EV/EBIT: 24.8
37.2
18%
2.1
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
17.7
4%
4.4
FR
Hermes International SCA
PAR:RMS
33.2
7%
4.7
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.1
10%
2.2
FR
Christian Dior SE
PAR:CDI
6.7
N/A N/A
FR
Kering SA
PAR:KER
26.7
1%
26.7
IN
Titan Company Ltd
NSE:TITAN
60.2
26%
2.3
DE
Adidas AG
XETRA:ADS
15.2
35%
0.4
CN
ANTA Sports Products Ltd
HKEX:2020
9.4
11%
0.9
US
Tapestry Inc
NYSE:TPR
19.6
8%
2.4