Valuation Ipsen

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 17/04/2026 BST			5-day change	1st Jan Change
161.80 ^EUR	-0.49%		-5.27%	+35.97%

04-17	Alstom's collapse could play into the hands of… Renault
04-17	Alstom's collapse could play into the hands of... Renault

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,621	8,279	8,912	9,155	9,770	13,284	-	-
Change	-	25.05%	7.65%	2.72%	6.72%	35.97%	-	-
Enterprise Value (EV) ¹	6,758	7,894	8,860	9,020	9,225	11,711	10,860	10,125
Change	-	16.81%	12.22%	1.81%	2.28%	26.94%	-7.26%	-6.78%
P/E ratio	10.4x	12.9x	14x	26.7x	22.4x	15.7x	15.4x	14.4x
PBR	2.42x	-	2.36x	2.22x	2.3x	2.59x	2.21x	1.92x
PEG	-	20.02x	-13.67x	-0.6x	0.8x	0.2x	6.4x	2.28x
Capitalization / Revenue	2.31x	2.74x	2.85x	2.69x	2.49x	3.17x	3.05x	2.88x
EV / Revenue	2.36x	2.61x	2.83x	2.65x	2.35x	2.8x	2.5x	2.2x
EV / EBITDA	5.8x	5.86x	10.1x	7.52x	6.67x	7.31x	6.64x	5.87x
EV / EBIT	6.68x	7.08x	8.85x	8.13x	7.13x	8.41x	7.74x	7.12x
EV / FCF	8.31x	9.02x	12.5x	11.6x	8.93x	12.2x	10.5x	9.36x
FCF Yield	12%	11.1%	8.02%	8.59%	11.2%	8.19%	9.51%	10.7%
Dividend per Share ²	1.2	1.2	1.2	1.4	1.4	1.422	1.45	1.634
Rate of return	1.49%	1.19%	1.11%	1.26%	1.18%	0.88%	0.9%	1.01%
EPS ²	7.76	7.81	7.73	4.15	5.32	10.29	10.54	11.2
Distribution rate	15.5%	15.4%	15.5%	33.7%	26.3%	13.8%	13.8%	14.6%
Net sales ¹	2,869	3,025	3,128	3,401	3,929	4,184	4,349	4,609
EBITDA ¹	1,166	1,348	881.4	1,200	1,383	1,602	1,637	1,726
EBIT ¹	1,011	1,115	1,001	1,109	1,294	1,393	1,403	1,422
Net income ¹	646.6	647.5	647.2	347.3	444.5	871.2	867.2	905
Net Debt ¹	137.8	-384.7	-52.9	-134.9	-544.5	-1,573	-2,423	-3,159
Reference price ²	80.50	100.50	107.90	110.70	119.00	161.80	161.80	161.80
Nbr of stocks (in thousands)	82,243	82,380	82,599	82,700	82,100	82,100	-	-
Announcement Date	11/02/22	09/02/23	08/02/24	13/02/25	12/02/26	-	-	-

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	15.72x	2.8x	7.31x	0.88%	15.68B
ELI LILLY AND COMPANY	27.27x	10.33x	20.7x	0.73%	830B
JOHNSON & JOHNSON	25.1x	5.77x	15.66x	2.28%	564B
ABBVIE INC.	23.45x	6.27x	12.73x	3.32%	369B
ROCHE HOLDING AG	17.18x	4.23x	10.41x	3.13%	328B
ASTRAZENECA PLC	25.85x	5.33x	15.06x	1.62%	318B
MERCK & CO., INC.	28.18x	4.9x	15.22x	2.84%	294B
NOVARTIS AG	21.14x	5.67x	13.72x	2.9%	291B
AMGEN INC.	23.84x	6.15x	10.83x	2.83%	192B
NOVO NORDISK A/S	12.34x	4.43x	9.26x	4.19%	182B
Average	22.01x	5.59x	13.09x	2.47%	338.32B
Weighted average by Cap.	23.88x	6.60x	15.15x	2.26%