Alcon AG
SIX:ALC

Watchlist Manager
Alcon AG Logo
Alcon AG
SIX:ALC
Watchlist
Price: 71.76 CHF 2.05%
Market Cap: 35.9B CHF

Relative Value

The Relative Value of one ALC stock under the Base Case scenario is 94.09 CHF. Compared to the current market price of 71.76 CHF, Alcon AG is Undervalued by 24%.

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.

ALC Relative Value
Base Case
94.09 CHF
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
27
Median 3Y
4.3
Median 5Y
4.5
Industry
2.2
Forward
4.1
vs History
69
vs Industry
11
Median 3Y
50.5
Median 5Y
44.7
Industry
22
Forward
26.3
vs History
95
vs Industry
16
Median 3Y
26.9
Median 5Y
28.2
Industry
13.8
vs History
79
vs Industry
9
Median 3Y
52
Median 5Y
51
Industry
19.5
vs History
36
vs Industry
39
Median 3Y
2
Median 5Y
1.9
Industry
2.1
vs History
57
vs Industry
24
Median 3Y
4.7
Median 5Y
4.8
Industry
2.4
Forward
4.5
vs History
55
vs Industry
24
Median 3Y
8.6
Median 5Y
8.9
Industry
4.9
vs History
79
vs Industry
18
Median 3Y
18.8
Median 5Y
19.1
Industry
11.7
Forward
16.6
vs History
77
vs Industry
12
Median 3Y
38.2
Median 5Y
39.3
Industry
15.9
Forward
22.2
vs History
95
vs Industry
16
Median 3Y
29.6
Median 5Y
30.8
Industry
13.7
vs History
73
vs Industry
12
Median 3Y
40.1
Median 5Y
77.2
Industry
17.3
vs History
31
vs Industry
41
Median 3Y
1.6
Median 5Y
1.5
Industry
1.8

Multiples Across Competitors

ALC Competitors Multiples
Alcon AG Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CH
Alcon AG
SIX:ALC
35.5B CHF 4.4 38.7 17.8 33.6
JP
Hoya Corp
TSE:7741
5.6T JPY 6.5 27.9 17.2 20.6
DK
Coloplast A/S
CSE:COLO B
141.6B DKK 5.1 31.2 17.9 21.2
US
Align Technology Inc
NASDAQ:ALGN
13.2B USD 3.3 32.2 15.3 18.8
UK
ConvaTec Group PLC
LSE:CTEC
6B GBP 3.6 43.1 210.7 344.7
CH
Ypsomed Holding AG
SIX:YPSN
5.6B CHF 7.5 64.3 30.9 52.8
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
48.4B CNY 13.8 34.7 30.1 30.1
US
Lantheus Holdings Inc
NASDAQ:LNTH
5.6B USD 3.6 21.8 10.1 11.5
US
Merit Medical Systems Inc
NASDAQ:MMSI
5.6B USD 4.1 46 21.2 37.1
KR
HLB Inc
KOSDAQ:028300
6.9T KRW 91.9 -36.4 -64.6 -61.1
JP
Asahi Intecc Co Ltd
TSE:7747
626.8B JPY 5.3 59.5 15.1 20.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
Alcon AG
SIX:ALC
Average EV/EBITDA: 38.6
17.8
10%
1.8
JP
Hoya Corp
TSE:7741
17.2
9%
1.9
DK
Coloplast A/S
CSE:COLO B
17.9
9%
2
US
Align Technology Inc
NASDAQ:ALGN
15.3
15%
1
UK
ConvaTec Group PLC
LSE:CTEC
210.7
11%
19.2
CH
Ypsomed Holding AG
SIX:YPSN
30.9
38%
0.8
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
30.1
18%
1.7
US
Lantheus Holdings Inc
NASDAQ:LNTH
10.1
21%
0.5
US
Merit Medical Systems Inc
NASDAQ:MMSI
21.2
12%
1.8
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -64.6 N/A N/A
JP
A
Asahi Intecc Co Ltd
TSE:7747
15.1
11%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CH
Alcon AG
SIX:ALC
Average EV/EBIT: 59.1
33.6
25%
1.3
JP
Hoya Corp
TSE:7741
20.6
N/A N/A
DK
Coloplast A/S
CSE:COLO B
21.2
9%
2.4
US
Align Technology Inc
NASDAQ:ALGN
18.8
17%
1.1
UK
ConvaTec Group PLC
LSE:CTEC
344.7
22%
15.7
CH
Ypsomed Holding AG
SIX:YPSN
52.8
46%
1.1
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
30.1
16%
1.9
US
Lantheus Holdings Inc
NASDAQ:LNTH
11.5
22%
0.5
US
Merit Medical Systems Inc
NASDAQ:MMSI
37.1
28%
1.3
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -61.1 N/A N/A
JP
A
Asahi Intecc Co Ltd
TSE:7747
20.7
N/A N/A