Valuation Ipsen London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 06:40:35 07/07/2026 pm IST			5-day change	1st Jan Change
168.30 ^EUR	-0.36%		+0.30%	+42.29%

02:15pm	AlphaValue/Baader Europe Cuts Ipsen Price Target Amid Future Patent Expiries, Mid-term Risks	MT
06/07	Ipsen: Reassessing mid-term risks

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	13,916	-	-
Change	-	25.05%	7.65%	2.72%	6.72%	42.44%	-	-
Enterprise Value (EV) ¹	6,758	7,894	8,860	9,020	9,225	12,496	11,502	10,676
Change	-	16.81%	12.22%	1.81%	2.28%	35.46%	-7.95%	-7.19%
P/E	10.4x	12.9x	14x	26.7x	22.4x	15.4x	15.2x	15.1x
PBR	2.42x	-	2.36x	2.22x	2.3x	2.82x	2.34x	2.03x
PEG	-	20.02x	-13.67x	-0.6x	0.8x	0x	8x	50.03x
Capitalization / Revenue	2.31x	2.74x	2.85x	2.69x	2.49x	3.26x	3.11x	2.98x
EV / Revenue	2.36x	2.61x	2.83x	2.65x	2.35x	2.93x	2.57x	2.29x
EV / EBITDA	5.8x	5.86x	10.1x	7.52x	6.67x	7.49x	6.79x	6.38x
EV / EBIT	6.68x	7.08x	8.85x	8.13x	7.13x	8.71x	7.83x	7.27x
EV / FCF	8.31x	9.02x	12.5x	11.6x	8.93x	11.4x	10x	9.11x
FCF Yield	12%	11.1%	8.02%	8.59%	11.2%	8.81%	9.97%	11%
Dividend per Share ²	1.2	1.2	1.2	1.4	1.4	1.436	1.489	1.582
Rate of return	1.49%	1.19%	1.11%	1.26%	1.18%	0.85%	0.88%	0.93%
EPS ²	7.76	7.81	7.73	4.15	5.32	10.97	11.18	11.22
Distribution rate	15.5%	15.4%	15.5%	33.7%	26.3%	13.1%	13.3%	14.1%
Net sales ¹	2,869	3,025	3,128	3,401	3,929	4,265	4,479	4,667
EBITDA ¹	1,166	1,348	881.4	1,200	1,383	1,669	1,693	1,674
EBIT ¹	1,011	1,115	1,001	1,109	1,294	1,434	1,470	1,468
Net income ¹	646.6	647.5	647.2	347.3	444.5	939.7	948.5	947.3
Net Debt ¹	137.8	-384.7	-52.9	-134.9	-544.5	-1,419	-2,414	-3,240
Reference price ²	80.50	100.50	107.90	110.70	119.00	169.50	169.50	169.50
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ELI LILLY AND COMPANY	35.08x	12.75x	25.97x	0.57%	1,07000Cr
JOHNSON & JOHNSON	27.67x	6.37x	17.29x	2.06%	62TCr
ABBVIE INC.	31.08x	7.52x	15.39x	2.69%	45TCr
ROCHE HOLDING AG	17.65x	4.4x	10.87x	3.02%	33TCr
ASTRAZENECA PLC	23.53x	4.92x	13.75x	1.77%	29TCr
NOVARTIS AG	21.61x	5.56x	13.43x	2.84%	28TCr
NOVO NORDISK A/S	14.17x	5.28x	10.84x	3.53%	22TCr
AMGEN INC.	23.97x	6.34x	11.16x	2.75%	20TCr
GILEAD SCIENCES, INC.	-45.95x	5.59x	31.09x	2.5%	16TCr
Average	16.53x	6.53x	16.64x	2.42%	40.27TCr
Weighted average by Cap.	24.29x	7.93x	18.34x	1.97%