Valuation Ipsen

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 17/06/26 am AEST			After hours 02:12:17 am
155.50 ^EUR	-0.45%		155.50	0.00%

13/06	Could This Finally Be the One?
13/06	Could This Finally Be the One?

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	12,824	-	-
Change	-	25.05%	7.65%	2.72%	6.72%	31.26%	-	-
Enterprise Value (EV) ¹	6,758	7,894	8,860	9,020	9,225	11,462	10,452	9,672
Change	-	16.81%	12.22%	1.81%	2.28%	24.25%	-8.81%	-7.47%
P/E Ratio	10.4x	12.9x	14x	26.7x	22.4x	14.5x	14.1x	14x
PBR	2.42x	-	2.36x	2.22x	2.3x	2.56x	2.12x	1.83x
PEG	-	20.02x	-13.67x	-0.6x	0.8x	0x	5.73x	22.07x
Capitalization / Revenue	2.31x	2.74x	2.85x	2.69x	2.49x	3.01x	2.91x	2.8x
EV / Revenue	2.36x	2.61x	2.83x	2.65x	2.35x	2.69x	2.37x	2.11x
EV / EBITDA	5.8x	5.86x	10.1x	7.52x	6.67x	6.92x	6.2x	5.81x
EV / EBIT	6.68x	7.08x	8.85x	8.13x	7.13x	8.09x	7.28x	6.7x
EV / FCF	8.31x	9.02x	12.5x	11.6x	8.93x	10.6x	9.13x	8.29x
FCF Yield	12%	11.1%	8.02%	8.59%	11.2%	9.45%	11%	12.1%
Dividend per Share ²	1.2	1.2	1.2	1.4	1.4	1.431	1.496	1.599
Rate of return	1.49%	1.19%	1.11%	1.26%	1.18%	0.92%	0.96%	1.02%
EPS ²	7.76	7.81	7.73	4.15	5.32	10.81	11.07	11.15
Distribution rate	15.5%	15.4%	15.5%	33.7%	26.3%	13.2%	13.5%	14.3%
Net sales ¹	2,869	3,025	3,128	3,401	3,929	4,254	4,412	4,583
EBITDA ¹	1,166	1,348	881.4	1,200	1,383	1,656	1,685	1,664
EBIT ¹	1,011	1,115	1,001	1,109	1,294	1,417	1,437	1,443
Net income ¹	646.6	647.5	647.2	347.3	444.5	923.1	915.6	919.1
Net Debt ¹	137.8	-384.7	-52.9	-134.9	-544.5	-1,362	-2,372	-3,152
Reference price ²	80.50	100.50	107.90	110.70	119.00	156.20	156.20	156.20
Nbr of stocks (in thousands)	82,243	82,380	82,599	82,700	82,100	82,100	-	-
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	14.45x	2.69x	6.92x	0.92%	14.88B
ELI LILLY AND COMPANY	33.05x	12.01x	24.74x	0.6%	1,007B
JOHNSON & JOHNSON	25.19x	5.81x	15.79x	2.26%	567B
ABBVIE INC.	27.13x	6.62x	13.53x	3.1%	392B
ROCHE HOLDING AG	17.5x	4.32x	10.61x	3.07%	328B
NOVARTIS AG	20.98x	5.43x	13.17x	2.95%	277B
ASTRAZENECA PLC	22.23x	4.65x	13.18x	1.88%	275B
NOVO NORDISK A/S	12.63x	4.73x	9.67x	3.97%	196B
AMGEN INC.	22.79x	6.1x	10.65x	2.88%	189B
GILEAD SCIENCES, INC.	-44.54x	5.38x	29.66x	2.61%	154B
Average	15.14x	5.77x	14.79x	2.43%	340.09B
Weighted average by Cap.	22.35x	7.39x	17.21x	2.11%