EssilorLuxottica SA
PAR:EL

Watchlist Manager
EssilorLuxottica SA Logo
EssilorLuxottica SA
PAR:EL
Watchlist
Price: 271 EUR -3.9% Market Closed
Market Cap: 125.5B EUR

Relative Value

The Relative Value of one EL stock under the Base Case scenario is 234.14 EUR. Compared to the current market price of 271 EUR, EssilorLuxottica SA is Overvalued by 14%.

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
234.14 EUR
Overvaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
9
Median 3Y
3.7
Median 5Y
3.7
Industry
1
Forward
4.3
vs History
19
vs Industry
9
Median 3Y
42
Median 5Y
44.4
Industry
18
Forward
37.1
vs History
4
vs Industry
13
Median 3Y
19.5
Median 5Y
17.6
Industry
10.1
vs History
57
vs Industry
14
Median 3Y
35
Median 5Y
31
Industry
18.3
vs History
3
vs Industry
16
Median 3Y
2.5
Median 5Y
2.1
Industry
1.3
vs History
4
vs Industry
10
Median 3Y
3.9
Median 5Y
3.9
Industry
1.2
Forward
4.6
vs History
4
vs Industry
24
Median 3Y
6.3
Median 5Y
6.4
Industry
3.9
vs History
14
vs Industry
16
Median 3Y
16.1
Median 5Y
16.5
Industry
9.8
Forward
18.4
vs History
17
vs Industry
10
Median 3Y
31
Median 5Y
32.4
Industry
13.2
Forward
28.5
vs History
4
vs Industry
13
Median 3Y
20.8
Median 5Y
18.3
Industry
11.3
vs History
4
vs Industry
12
Median 3Y
30.4
Median 5Y
26.3
Industry
15.1
vs History
3
vs Industry
18
Median 3Y
1.8
Median 5Y
1.6
Industry
1

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
PAR:EL
125B EUR 4.6 52.5 19.8 37.6
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
302.2B EUR 3.6 27.5 12.5 18.1
FR
Hermes International SCA
PAR:RMS
229.6B EUR 14.6 51.2 29.9 34.2
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
Christian Dior SE
PAR:CDI
102.1B EUR 1.2 22.4 4.7 6.9
CH
Compagnie Financiere Richemont SA
SIX:CFR
94.9B CHF 4.6 24.8 21.1 21.1
FR
Kering SA
PAR:KER
35.4B EUR 2.2 48.6 12.3 27.3
IN
Titan Company Ltd
NSE:TITAN
3.7T INR 5.5 90.2 56.1 62.7
DE
Adidas AG
XETRA:ADS
28.5B EUR 1.2 23.4 9.9 15.9
CN
ANTA Sports Products Ltd
HKEX:2020
230.3B HKD 2.7 13.8 11.2 11.2
US
Tapestry Inc
NYSE:TPR
26.9B USD 3.7 99.1 17.8 19.7
P/E Multiple
Earnings Growth PEG
FR
EssilorLuxottica SA
PAR:EL
Average P/E: 45.4
52.5
22%
2.4
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
27.5
3%
9.2
FR
Hermes International SCA
PAR:RMS
51.2
8%
6.4
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
FR
Christian Dior SE
PAR:CDI
22.4
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
24.8
17%
1.5
FR
Kering SA
PAR:KER
48.6
8%
6.1
IN
Titan Company Ltd
NSE:TITAN
90.2
29%
3.1
DE
Adidas AG
XETRA:ADS
23.4
44%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
13.8
3%
4.6
US
Tapestry Inc
NYSE:TPR
99.1
99%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
EssilorLuxottica SA
PAR:EL
Average EV/EBITDA: 19.5
19.8
10%
2
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
12.5
0%
N/A
FR
Hermes International SCA
PAR:RMS
29.9
7%
4.3
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
Christian Dior SE
PAR:CDI
4.7
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
21.1
8%
2.6
FR
Kering SA
PAR:KER
12.3
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
56.1
25%
2.2
DE
Adidas AG
XETRA:ADS
9.9
21%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.2
8%
1.4
US
Tapestry Inc
NYSE:TPR
17.8
8%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
EssilorLuxottica SA
PAR:EL
Average EV/EBIT: 25.5
37.6
18%
2.1
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
18.1
4%
4.5
FR
Hermes International SCA
PAR:RMS
34.2
7%
4.9
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
Christian Dior SE
PAR:CDI
6.9
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
21.1
10%
2.1
FR
Kering SA
PAR:KER
27.3
1%
27.3
IN
Titan Company Ltd
NSE:TITAN
62.7
26%
2.4
DE
Adidas AG
XETRA:ADS
15.9
35%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.2
11%
1
US
Tapestry Inc
NYSE:TPR
19.7
8%
2.5