Valuation Ipsen

Stocks

Real-time Euronext Paris Other stock markets 19:25:48 01/07/2026 HKT			5-day change	1st Jan Change
166.90 ^EUR	-1.13%		+2.08%	+40.25%

06:42pm	Deals of the day-Mergers and acquisitions	RE
03:32pm	Oddo BHF still neutral on Ipsen after a new acquisition

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	13,858	-	-
Change	-	25.05%	7.65%	2.72%	6.72%	41.85%	-	-
Enterprise Value (EV) ¹	6,758	7,894	8,860	9,020	9,225	12,385	11,368	10,583
Change	-	16.81%	12.22%	1.81%	2.28%	34.24%	-8.2%	-6.91%
P/E	10.4x	12.9x	14x	26.7x	22.4x	15.4x	15.1x	15.1x
PBR	2.42x	-	2.36x	2.22x	2.3x	2.77x	2.31x	2.01x
PEG	-	20.02x	-13.67x	-0.6x	0.8x	0x	8.1x	101.88x
Capitalization / Revenue	2.31x	2.74x	2.85x	2.69x	2.49x	3.25x	3.1x	2.98x
EV / Revenue	2.36x	2.61x	2.83x	2.65x	2.35x	2.91x	2.54x	2.27x
EV / EBITDA	5.8x	5.86x	10.1x	7.52x	6.67x	7.43x	6.73x	6.35x
EV / EBIT	6.68x	7.08x	8.85x	8.13x	7.13x	8.65x	7.75x	7.24x
EV / FCF	8.31x	9.02x	12.5x	11.6x	8.93x	11.3x	9.92x	9.03x
FCF Yield	12%	11.1%	8.02%	8.59%	11.2%	8.89%	10.1%	11.1%
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%	0.94%
EPS ²	7.76	7.81	7.73	4.15	5.32	10.95	11.15	11.17
Distribution rate	15.5%	15.4%	15.5%	33.7%	26.3%	13.1%	13.3%	14.2%
Net sales ¹	2,869	3,025	3,128	3,401	3,929	4,262	4,473	4,657
EBITDA ¹	1,166	1,348	881.4	1,200	1,383	1,666	1,688	1,667
EBIT ¹	1,011	1,115	1,001	1,109	1,294	1,431	1,466	1,463
Net income ¹	646.6	647.5	647.2	347.3	444.5	937.1	945.5	942.4
Net Debt ¹	137.8	-384.7	-52.9	-134.9	-544.5	-1,474	-2,490	-3,275
Reference price ²	80.50	100.50	107.90	110.70	119.00	168.80	168.80	168.80
Nbr of stocks (in thousands)	82,243	82,380	82,599	82,700	82,100	82,100	-	-
Announcement Date	11/2/22	9/2/23	8/2/24	13/2/25	12/2/26	-	-	-

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	15.42x	2.91x	7.43x	0.85%	15.83B
ELI LILLY AND COMPANY	35.06x	12.74x	25.95x	0.57%	1,070B
JOHNSON & JOHNSON	27.14x	6.24x	16.98x	2.1%	611B
ABBVIE INC.	31.04x	7.44x	15.22x	2.75%	445B
ROCHE HOLDING AG	17.73x	4.41x	10.84x	3.01%	329B
ASTRAZENECA PLC	23.3x	4.89x	13.84x	1.78%	290B
NOVARTIS AG	21.86x	5.61x	13.55x	2.82%	287B
NOVO NORDISK A/S	13.89x	5.16x	10.6x	3.6%	213B
AMGEN INC.	23.6x	6.28x	11.05x	2.79%	195B
GILEAD SCIENCES, INC.	-45.11x	5.46x	30.35x	2.57%	157B
Average	16.39x	6.11x	15.58x	2.28%	361.21B
Weighted average by Cap.	24.22x	7.88x	18.18x	1.98%