Valuation Ipsen

Stocks

Market Closed - Euronext Paris 09:25:00 16/10/2026 pm IST			5-day change	1st Jan Change
149.00 ^EUR	+0.34%		+5.30%	+25.21%

13/10	BlackRock falls below 5% of Ipsen's share capital
08/10	Tesco cashes in, OPmobility takes a hit

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	12,217	-	-
Change	-	25.05%	7.65%	2.72%	6.72%	25.04%	-	-
Enterprise Value (EV) ¹	6,758	7,894	8,860	9,020	9,225	10,960	10,069	9,098
Change	-	16.81%	12.22%	1.81%	2.28%	18.8%	-8.12%	-9.64%
P/E	10.4x	12.9x	14x	26.7x	22.4x	12.4x	12.3x	12.8x
PBR	2.42x	-	2.36x	2.22x	2.3x	2.44x	2.07x	1.8x
PEG	-	20.02x	-13.67x	-0.6x	0.8x	0x	12.57x	-3.58x
Capitalization / Revenue	2.31x	2.74x	2.85x	2.69x	2.49x	2.66x	2.59x	2.51x
EV / Revenue	2.36x	2.61x	2.83x	2.65x	2.35x	2.39x	2.14x	1.87x
EV / EBITDA	5.8x	5.86x	10.1x	7.52x	6.67x	5.7x	5.53x	5.07x
EV / EBIT	6.68x	7.08x	8.85x	8.13x	7.13x	6.59x	6.58x	6.18x
EV / FCF	8.31x	9.02x	12.5x	11.6x	8.93x	9.09x	8.19x	7.31x
FCF Yield	12%	11.1%	8.02%	8.59%	11.2%	11%	12.2%	13.7%
Dividend per Share ²	1.2	1.2	1.2	1.4	1.4	1.535	1.555	1.655
Rate of return	1.49%	1.19%	1.11%	1.26%	1.18%	1.03%	1.04%	1.11%
EPS ²	7.76	7.81	7.73	4.15	5.32	11.99	12.1	11.67
Distribution rate	15.5%	15.4%	15.5%	33.7%	26.3%	12.8%	12.8%	14.2%
Net sales ¹	2,869	3,025	3,128	3,401	3,929	4,586	4,714	4,874
EBITDA ¹	1,166	1,348	881.4	1,200	1,383	1,922	1,822	1,793
EBIT ¹	1,011	1,115	1,001	1,109	1,294	1,663	1,530	1,471
Net income ¹	646.6	647.5	647.2	347.3	444.5	1,008	1,024	982.2
Net Debt ¹	137.8	-384.7	-52.9	-134.9	-544.5	-1,257	-2,147	-3,118
Reference price ²	80.50	100.50	107.90	110.70	119.00	149.00	149.00	149.00
Nbr of stocks (in thousands)	82,243	82,380	82,599	82,700	82,100	81,990	-	-
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	12.39x	2.38x	5.68x	1.03%	1.36TCr
ELI LILLY AND COMPANY	35.8x	12.9x	27.02x	0.55%	1,11600Cr
JOHNSON & JOHNSON	37.07x	6.25x	17.38x	2.11%	61TCr
ABBVIE INC.	36.17x	8.31x	17.13x	2.45%	50TCr
MERCK & CO., INC.	112.15x	5.92x	25.35x	2.35%	36TCr
ROCHE HOLDING AG	20.49x	5x	12.4x	2.64%	37TCr
NOVARTIS AG	21.24x	5.55x	13.66x	2.88%	29TCr
ASTRAZENECA PLC	22x	4.43x	12.71x	1.99%	26TCr
AMGEN INC.	27.56x	7.08x	12.68x	2.32%	23TCr
GILEAD SCIENCES, INC.	-45.98x	7.04x	27.26x	2.1%	20TCr
Average	27.89x	6.49x	17.13x	2.04%	39.43TCr
Weighted average by Cap.	34.96x	8.15x	19.93x	1.84%