Valuation Ipsen

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-15 EDT			After hours 12:49:55
148.50 ^EUR	+1.99%		148.40	-0.07%

10-13	BlackRock falls below 5% of Ipsen's share capital
10-08	Tesco cashes in, OPmobility takes a hit

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	11,938	-	-
Change	-	25.05%	7.65%	2.72%	6.72%	22.19%	-	-
Enterprise Value (EV) ¹	6,758	7,894	8,860	9,020	9,225	10,681	9,790	8,819
Change	-	16.81%	12.22%	1.81%	2.28%	15.78%	-8.34%	-9.92%
P/E	10.4x	12.9x	14x	26.7x	22.4x	12.1x	12x	12.5x
PBR	2.42x	-	2.36x	2.22x	2.3x	2.38x	2.02x	1.76x
PEG	-	20.02x	-13.67x	-0.6x	0.8x	0x	12.26x	-3.5x
Capitalization / Revenue	2.31x	2.74x	2.85x	2.69x	2.49x	2.6x	2.53x	2.45x
EV / Revenue	2.36x	2.61x	2.83x	2.65x	2.35x	2.33x	2.08x	1.81x
EV / EBITDA	5.8x	5.86x	10.1x	7.52x	6.67x	5.56x	5.37x	4.92x
EV / EBIT	6.68x	7.08x	8.85x	8.13x	7.13x	6.42x	6.4x	6x
EV / FCF	8.31x	9.02x	12.5x	11.6x	8.93x	8.86x	7.96x	7.09x
FCF Yield	12%	11.1%	8.02%	8.59%	11.2%	11.3%	12.6%	14.1%
Dividend per Share ²	1.2	1.2	1.2	1.4	1.4	1.535	1.555	1.655
Rate of return	1.49%	1.19%	1.11%	1.26%	1.18%	1.05%	1.07%	1.14%
EPS ²	7.76	7.81	7.73	4.15	5.32	11.99	12.1	11.67
Distribution rate	15.5%	15.4%	15.5%	33.7%	26.3%	12.8%	12.8%	14.2%
Net sales ¹	2,869	3,025	3,128	3,401	3,929	4,586	4,714	4,874
EBITDA ¹	1,166	1,348	881.4	1,200	1,383	1,922	1,822	1,793
EBIT ¹	1,011	1,115	1,001	1,109	1,294	1,663	1,530	1,471
Net income ¹	646.6	647.5	647.2	347.3	444.5	1,008	1,024	982.2
Net Debt ¹	137.8	-384.7	-52.9	-134.9	-544.5	-1,257	-2,147	-3,118
Reference price ²	80.50	100.50	107.90	110.70	119.00	145.60	145.60	145.60
Nbr of stocks (in thousands)	82,243	82,380	82,599	82,700	82,100	81,990	-	-
Announcement Date	2/11/22	2/9/23	2/8/24	2/13/25	2/12/26	-	-	-

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	12.15x	2.33x	5.56x	1.05%	13.28B
ELI LILLY AND COMPANY	34.58x	12.46x	26.12x	0.57%	1,077B
JOHNSON & JOHNSON	37.53x	6.26x	17.55x	2.1%	612B
ABBVIE INC.	36.12x	8.31x	17.13x	2.45%	501B
MERCK & CO., INC.	113.84x	6x	25.7x	2.32%	364B
ROCHE HOLDING AG	20.01x	4.88x	12.13x	2.7%	353B
NOVARTIS AG	20.46x	5.37x	13.21x	2.96%	278B
ASTRAZENECA PLC	21.15x	4.27x	12.26x	2.07%	251B
AMGEN INC.	27.06x	6.97x	12.48x	2.37%	230B
GILEAD SCIENCES, INC.	-44.86x	6.85x	26.64x	2.14%	190B
Average	27.80x	6.37x	16.88x	2.07%	386.98B
Weighted average by Cap.	35.04x	7.97x	19.60x	1.87%