Valuation Ipsen

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 18/06/2026 BST			5-day change	1st Jan Change
154.50 ^EUR	-2.83%		-1.65%	+29.83%

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	12,684	-	-
Change	-	25.05%	7.65%	2.72%	6.72%	29.83%	-	-
Enterprise Value (EV) ¹	6,758	7,894	8,860	9,020	9,225	11,323	10,313	9,532
Change	-	16.81%	12.22%	1.81%	2.28%	22.73%	-8.92%	-7.57%
P/E	10.4x	12.9x	14x	26.7x	22.4x	14.3x	14x	13.9x
PBR	2.42x	-	2.36x	2.22x	2.3x	2.54x	2.09x	1.81x
PEG	-	20.02x	-13.67x	-0.6x	0.8x	0x	5.69x	21.91x
Capitalization / Revenue	2.31x	2.74x	2.85x	2.69x	2.49x	2.98x	2.84x	2.72x
EV / Revenue	2.36x	2.61x	2.83x	2.65x	2.35x	2.66x	2.31x	2.05x
EV / EBITDA	5.8x	5.86x	10.1x	7.52x	6.67x	6.84x	6.12x	5.73x
EV / EBIT	6.68x	7.08x	8.85x	8.13x	7.13x	7.99x	7.08x	6.53x
EV / FCF	8.31x	9.02x	12.5x	11.6x	8.93x	10.5x	9.01x	8.17x
FCF Yield	12%	11.1%	8.02%	8.59%	11.2%	9.56%	11.1%	12.2%
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%	0.93%	0.96%	1.02%
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	154.50	154.50	154.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IPSEN	14.71x	2.75x	7.06x	0.9%	15.13B
ELI LILLY AND COMPANY	32.54x	11.83x	24.36x	0.61%	992B
JOHNSON & JOHNSON	25.03x	5.77x	15.69x	2.28%	564B
ABBVIE INC.	27.45x	6.62x	13.53x	3.1%	391B
ROCHE HOLDING AG	17.47x	4.34x	10.68x	3.06%	330B
ASTRAZENECA PLC	22.62x	4.72x	13.39x	1.85%	280B
NOVARTIS AG	21.12x	5.46x	13.25x	2.94%	279B
NOVO NORDISK A/S	12.67x	4.72x	9.72x	3.98%	196B
AMGEN INC.	22.21x	5.97x	10.43x	2.95%	184B
GILEAD SCIENCES, INC.	-44.95x	5.42x	29.92x	2.59%	156B
Average	15.09x	5.76x	14.80x	2.42%	338.64B
Weighted average by Cap.	22.12x	7.31x	17.09x	2.12%