Valuation Ipsen London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 08:00:11 2026-06-23 EDT			5-day change	1st Jan Change
161.30 ^EUR	+2.74%		+1.48%	+32.77%

06-12	Could This Finally Be the One?
06-12	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	12,906	-	-
Change	-	25.05%	7.65%	2.72%	6.72%	32.1%	-	-
Enterprise Value (EV) ¹	6,758	7,894	8,860	9,020	9,225	11,544	10,534	9,754
Change	-	16.81%	12.22%	1.81%	2.28%	25.13%	-8.75%	-7.41%
P/E	10.4x	12.9x	14x	26.7x	22.4x	14.5x	14.2x	14.1x
PBR	2.42x	-	2.36x	2.22x	2.3x	2.58x	2.13x	1.84x
PEG	-	20.02x	-13.67x	-0.6x	0.8x	0x	5.77x	22.23x
Capitalization / Revenue	2.31x	2.74x	2.85x	2.69x	2.49x	3.03x	2.89x	2.77x
EV / Revenue	2.36x	2.61x	2.83x	2.65x	2.35x	2.71x	2.36x	2.09x
EV / EBITDA	5.8x	5.86x	10.1x	7.52x	6.67x	6.97x	6.25x	5.86x
EV / EBIT	6.68x	7.08x	8.85x	8.13x	7.13x	8.15x	7.23x	6.68x
EV / FCF	8.31x	9.02x	12.5x	11.6x	8.93x	10.7x	9.2x	8.36x
FCF Yield	12%	11.1%	8.02%	8.59%	11.2%	9.38%	10.9%	12%
Dividend per Share ²	1.2	1.2	1.2	1.4	1.4	1.431	1.484	1.582
Rate of return	1.49%	1.19%	1.11%	1.26%	1.18%	0.91%	0.94%	1.01%
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%	13.4%	14.2%
Net sales ¹	2,869	3,025	3,128	3,401	3,929	4,254	4,469	4,657
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	1,457	1,460
Net income ¹	646.6	647.5	647.2	347.3	444.5	923.1	937.8	939.9
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	157.20	157.20	157.20
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.($)
ELI LILLY AND COMPANY	32.11x	11.73x	24.06x	0.62%	983B
JOHNSON & JOHNSON	24.72x	5.7x	15.5x	2.31%	557B
ABBVIE INC.	28.55x	6.84x	14.01x	3.01%	406B
ROCHE HOLDING AG	16.98x	4.23x	10.4x	3.14%	314B
ASTRAZENECA PLC	22.08x	4.62x	13.09x	1.89%	273B
NOVARTIS AG	20.6x	5.34x	12.96x	3.01%	272B
NOVO NORDISK A/S	13.31x	4.94x	10.16x	3.78%	203B
AMGEN INC.	22.41x	6.02x	10.5x	2.93%	186B
GILEAD SCIENCES, INC.	-44.74x	5.4x	29.79x	2.6%	155B
Average	15.11x	6.09x	15.61x	2.59%	372.26B
Weighted average by Cap.	22.04x	7.31x	17.01x	2.14%