Valuation Ipsen

Stocks

Market Closed - Euronext Paris Other stock markets 23:55:00 03/07/2026 HKT			5-day change	1st Jan Change
170.70 ^EUR	-0.23%		+5.11%	+43.45%

07-02	Ipsen buys Schroders Capital Global investee	AN
07-02	Health Care Up on AI Rotation - Health Care Roundup	DJ

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	14,014	-	-
Change	-	25.05%	7.65%	2.72%	6.72%	43.45%	-	-
Enterprise Value (EV) ¹	6,758	7,894	8,860	9,020	9,225	12,595	11,601	10,774
Change	-	16.81%	12.22%	1.81%	2.28%	36.53%	-7.89%	-7.13%
P/E	10.4x	12.9x	14x	26.7x	22.4x	15.6x	15.3x	15.2x
PBR	2.42x	-	2.36x	2.22x	2.3x	2.84x	2.36x	2.04x
PEG	-	20.02x	-13.67x	-0.6x	0.8x	0x	8.05x	50.36x
Capitalization / Revenue	2.31x	2.74x	2.85x	2.69x	2.49x	3.29x	3.13x	3x
EV / Revenue	2.36x	2.61x	2.83x	2.65x	2.35x	2.95x	2.59x	2.31x
EV / EBITDA	5.8x	5.86x	10.1x	7.52x	6.67x	7.54x	6.85x	6.44x
EV / EBIT	6.68x	7.08x	8.85x	8.13x	7.13x	8.78x	7.89x	7.34x
EV / FCF	8.31x	9.02x	12.5x	11.6x	8.93x	11.4x	10.1x	9.19x
FCF Yield	12%	11.1%	8.02%	8.59%	11.2%	8.74%	9.88%	10.9%
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%	0.84%	0.87%	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	170.70	170.70	170.70
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	15.56x	2.95x	7.54x	0.84%	16.03B
ELI LILLY AND COMPANY	35.49x	12.89x	26.26x	0.56%	1,082B
JOHNSON & JOHNSON	28.11x	6.46x	17.57x	2.03%	633B
ABBVIE INC.	32.2x	7.69x	15.73x	2.65%	461B
ROCHE HOLDING AG	18.15x	4.51x	11.08x	2.94%	338B
ASTRAZENECA PLC	24.06x	5.03x	14.1x	1.73%	299B
NOVARTIS AG	22.19x	5.69x	13.74x	2.76%	291B
NOVO NORDISK A/S	14.43x	5.37x	11.03x	3.47%	222B
AMGEN INC.	24.39x	6.45x	11.36x	2.7%	202B
GILEAD SCIENCES, INC.	-46.87x	5.66x	31.47x	2.47%	163B
Average	16.77x	6.27x	15.99x	2.22%	370.84B
Weighted average by Cap.	24.70x	8.02x	18.54x	1.93%