
EssilorLuxottica SA
PAR:EL

Intrinsic Value
The intrinsic value of one
EL
stock under the Base Case scenario is
189.88
EUR.
Compared to the current market price of 246.3 EUR,
EssilorLuxottica SA
is
Overvalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
EssilorLuxottica SA
Fundamental Analysis


Revenue & Expenses Breakdown
EssilorLuxottica SA
Balance Sheet Decomposition
EssilorLuxottica SA
Current Assets | 10B |
Cash & Short-Term Investments | 375m |
Receivables | 3.9B |
Other Current Assets | 5.8B |
Non-Current Assets | 54.2B |
Long-Term Investments | 1.4B |
PP&E | 9.2B |
Intangibles | 43B |
Other Non-Current Assets | 587m |
Free Cash Flow Analysis
EssilorLuxottica SA
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
EssilorLuxottica SA
Revenue
|
26.5B
EUR
|
Cost of Revenue
|
-10B
EUR
|
Gross Profit
|
16.6B
EUR
|
Operating Expenses
|
-13.1B
EUR
|
Operating Income
|
3.4B
EUR
|
Other Expenses
|
-1.1B
EUR
|
Net Income
|
2.4B
EUR
|
EL Profitability Score
Profitability Due Diligence
EssilorLuxottica SA's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
EssilorLuxottica SA's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
EL Solvency Score
Solvency Due Diligence
EssilorLuxottica SA's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Score
EssilorLuxottica SA's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EL Price Targets Summary
EssilorLuxottica SA
According to Wall Street analysts, the average 1-year price target for
EL
is 283.45 EUR
with a low forecast of 232.3 EUR and a high forecast of 351.75 EUR.
Dividends
Current shareholder yield for EL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
EL
stock under the Base Case scenario is
189.88
EUR.
Compared to the current market price of 246.3 EUR,
EssilorLuxottica SA
is
Overvalued by 23%.