Valuation Ipsen

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-01 EDT			5-day change	1st Jan Change
165.80 ^EUR	-1.78%		+1.41%	+39.33%

07-01	Health Care Up on AI Rotation - Health Care Roundup	DJ
07-01	Galderma Hits FDA Setback Again in Bid to Launch Botox Rival in U.S. -- Update	DJ

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	13,612	-	-
Change	-	25.05%	7.65%	2.72%	6.72%	39.33%	-	-
Enterprise Value (EV) ¹	6,758	7,894	8,860	9,020	9,225	12,186	11,159	10,372
Change	-	16.81%	12.22%	1.81%	2.28%	32.1%	-8.43%	-7.05%
P/E	10.4x	12.9x	14x	26.7x	22.4x	15.1x	14.8x	14.8x
PBR	2.42x	-	2.36x	2.22x	2.3x	2.76x	2.29x	1.98x
PEG	-	20.02x	-13.67x	-0.6x	0.8x	0x	7.79x	50.55x
Capitalization / Revenue	2.31x	2.74x	2.85x	2.69x	2.49x	3.19x	3.04x	2.92x
EV / Revenue	2.36x	2.61x	2.83x	2.65x	2.35x	2.86x	2.49x	2.22x
EV / EBITDA	5.8x	5.86x	10.1x	7.52x	6.67x	7.3x	6.59x	6.2x
EV / EBIT	6.68x	7.08x	8.85x	8.13x	7.13x	8.5x	7.59x	7.06x
EV / FCF	8.31x	9.02x	12.5x	11.6x	8.93x	11.1x	9.73x	8.85x
FCF Yield	12%	11.1%	8.02%	8.59%	11.2%	9.03%	10.3%	11.3%
Dividend per Share ²	1.2	1.2	1.2	1.4	1.4	1.436	1.489	1.582
Rate of return	1.49%	1.19%	1.11%	1.26%	1.18%	0.87%	0.9%	0.95%
EPS ²	7.76	7.81	7.73	4.15	5.32	10.97	11.18	11.22
Distribution rate	15.5%	15.4%	15.5%	33.7%	26.3%	13.1%	13.3%	14.1%
Net sales ¹	2,869	3,025	3,128	3,401	3,929	4,265	4,479	4,667
EBITDA ¹	1,166	1,348	881.4	1,200	1,383	1,670	1,693	1,674
EBIT ¹	1,011	1,115	1,001	1,109	1,294	1,434	1,470	1,468
Net income ¹	646.6	647.5	647.2	347.3	444.5	939.7	948.5	947.3
Net Debt ¹	137.8	-384.7	-52.9	-134.9	-544.5	-1,426	-2,453	-3,240
Reference price ²	80.50	100.50	107.90	110.70	119.00	165.80	165.80	165.80
Nbr of stocks (in thousands)	82,243	82,380	82,599	82,700	82,100	82,100	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IPSEN	15.42x	2.91x	7.43x	0.85%	15.83B
ELI LILLY AND COMPANY	35.06x	12.74x	25.95x	0.57%	1,070B
JOHNSON & JOHNSON	27.14x	6.24x	16.98x	2.1%	611B
ABBVIE INC.	31.04x	7.44x	15.22x	2.75%	445B
ROCHE HOLDING AG	17.73x	4.41x	10.84x	3.01%	329B
ASTRAZENECA PLC	23.3x	4.89x	13.84x	1.78%	290B
NOVARTIS AG	21.86x	5.61x	13.55x	2.82%	287B
NOVO NORDISK A/S	13.89x	5.16x	10.6x	3.6%	213B
AMGEN INC.	23.6x	6.28x	11.05x	2.79%	195B
GILEAD SCIENCES, INC.	-45.11x	5.46x	30.35x	2.57%	157B
Average	16.39x	6.11x	15.58x	2.28%	361.21B
Weighted average by Cap.	24.22x	7.88x	18.18x	1.98%