Company Valuation: Interparfums, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,392 3,077 4,606 4,212 2,720 3,554 - -
Change - -9.31% 49.69% -8.54% -35.43% 30.64% - -
Enterprise Value (EV) 1 3,392 3,077 4,585 4,212 2,610 3,417 3,386 3,329
Change - -9.31% 49.02% -8.12% -38.03% 30.91% -0.9% -1.68%
P/E 38.9x 25.5x 30.3x 25.7x 16.2x 22.7x 21.9x 18.3x
PBR - - - 5.67x 3.09x 3.44x 3.27x 3.07x
PEG - 0.7x 1.2x 3.3x 6.91x -3.36x 5.81x 0.9x
Capitalization / Revenue 3.86x 2.83x 3.49x 2.9x 1.83x 2.39x 2.22x 2.04x
EV / Revenue 3.86x 2.83x 3.48x 2.9x 1.75x 2.29x 2.12x 1.91x
EV / EBITDA 20.8x 14.2x 17.1x 13.9x 8.83x 12.3x 11.6x 9.83x
EV / EBIT 22.5x 15.8x 18.2x 15.3x 9.66x 13x 12.1x 10.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1 - - - 3.2 3.2 3.47 3.845
Rate of return 0.94% - - - 3.77% 2.88% 3.13% 3.47%
EPS 2 2.75 3.78 4.75 5.12 5.24 4.886 5.07 6.065
Distribution rate 36.4% - - - 61.1% 65.5% 68.4% 63.4%
Net sales 1 879.6 1,087 1,318 1,452 1,489 1,490 1,600 1,743
EBITDA 1 163.1 216.8 268.7 303.2 295.6 277.6 291.6 338.8
EBIT 1 150.4 194.3 251.4 274.8 270.3 263.3 279.3 309.7
Net income 1 87.41 120.9 152.7 164.4 168.4 156.4 162.4 191.9
Net Debt 1 - - -20.86 - -109.8 -136.5 -167.3 -224.3
Reference price 2 106.90 96.52 144.01 131.51 84.83 110.96 110.96 110.96
Nbr of stocks (in thousands) 31,734 31,876 31,981 32,030 32,065 32,026 - -
Announcement Date 01/03/22 28/02/23 27/02/24 25/02/25 24/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.71x2.29x12.31x2.88% 3.55B
21.34x4.07x14.92x3.03% 337B
29.11x4.47x18.47x2.05% 229B
18.1x2.7x11.92x3.56% 132B
23.47x3.49x14.68x2.48% 68.01B
51.25x7.42x28.59x0.3% 46.35B
39.11x6.28x27.24x2.4% 46.05B
18.6x2.63x10.97x4.78% 33.92B
32.09x2.44x13.68x1.68% 33.56B
14.6x2.37x10.96x5.29% 32.4B
Average 27.04x 3.82x 16.37x 2.84% 96.23B
Weighted average by Cap. 25.25x 4.04x 16.26x 2.76%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. IPAR Stock
  4. Valuation Interparfums, Inc.