Valuation Ipsen

Stocks

Market Closed - Euronext Paris 01:55:00 18/09/26 am AEST			After hours 04:59:16 am
155.80 ^EUR	-1.77%		155.45	-0.22%

01:19am	Ipsen: Incorporating solid H1 operational performance + guidance upgrade
12:54am	Ipsen extends its pullback despite AlphaValue

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,621	8,279	8,912	9,155	9,770	13,004	-	-
Change	-	25.05%	7.65%	2.72%	6.72%	33.1%	-	-
Enterprise Value (EV) ¹	6,758	7,894	8,860	9,020	9,225	11,766	10,704	9,894
Change	-	16.81%	12.22%	1.81%	2.28%	27.54%	-9.02%	-7.57%
P/E	10.4x	12.9x	14x	26.7x	22.4x	13.2x	13.5x	13.6x
PBR	2.42x	-	2.36x	2.22x	2.3x	2.54x	2.16x	1.87x
PEG	-	20.02x	-13.67x	-0.6x	0.8x	0x	-6.06x	-22.59x
Capitalization / Revenue	2.31x	2.74x	2.85x	2.69x	2.49x	2.86x	2.8x	2.69x
EV / Revenue	2.36x	2.61x	2.83x	2.65x	2.35x	2.59x	2.31x	2.04x
EV / EBITDA	5.8x	5.86x	10.1x	7.52x	6.67x	6.21x	6.03x	5.52x
EV / EBIT	6.68x	7.08x	8.85x	8.13x	7.13x	7.11x	7.1x	6.62x
EV / FCF	8.31x	9.02x	12.5x	11.6x	8.93x	9.12x	8.8x	8.05x
FCF Yield	12%	11.1%	8.02%	8.59%	11.2%	11%	11.4%	12.4%
Dividend per Share ²	1.2	1.2	1.2	1.4	1.4	1.535	1.532	1.655
Rate of return	1.49%	1.19%	1.11%	1.26%	1.18%	0.97%	0.97%	1.04%
EPS ²	7.76	7.81	7.73	4.15	5.32	12.02	11.75	11.68
Distribution rate	15.5%	15.4%	15.5%	33.7%	26.3%	12.8%	13%	14.2%
Net sales ¹	2,869	3,025	3,128	3,401	3,929	4,543	4,637	4,840
EBITDA ¹	1,166	1,348	881.4	1,200	1,383	1,893	1,776	1,792
EBIT ¹	1,011	1,115	1,001	1,109	1,294	1,656	1,508	1,494
Net income ¹	646.6	647.5	647.2	347.3	444.5	1,011	985.4	981.3
Net Debt ¹	137.8	-384.7	-52.9	-134.9	-544.5	-1,238	-2,299	-3,109
Reference price ²	80.50	100.50	107.90	110.70	119.00	158.60	158.60	158.60
Nbr of stocks (in thousands)	82,243	82,380	82,599	82,700	82,100	81,990	-	-
Announcement Date	11/2/22	9/2/23	8/2/24	13/2/25	12/2/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IPSEN	13.19x	2.59x	6.21x	0.97%	15.01B
ELI LILLY AND COMPANY	32.35x	11.76x	23.85x	0.61%	1,014B
JOHNSON & JOHNSON	29.73x	6.61x	18.52x	2.01%	644B
ABBVIE INC.	33.2x	7.77x	16.07x	2.61%	464B
ROCHE HOLDING AG	19.64x	4.8x	11.88x	2.76%	354B
NOVARTIS AG	19.71x	5.15x	12.77x	3.12%	265B
ASTRAZENECA PLC	20.89x	4.31x	12.32x	2.04%	253B
AMGEN INC.	23.89x	6.29x	11.2x	2.68%	203B
NOVO NORDISK A/S	12.12x	4.42x	9.24x	4.14%	186B
GILEAD SCIENCES, INC.	-44.67x	6.51x	25.43x	2.23%	183B
Average	16.01x	6.02x	14.75x	2.32%	358.18B
Weighted average by Cap.	23.44x	7.62x	17.60x	2.01%