Company Valuation: Interparfums, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,392 3,077 4,606 4,212 2,720 3,756 - -
Change - -9.31% 49.69% -8.54% -35.43% 38.07% - -
Enterprise Value (EV) 1 3,392 3,077 4,585 4,212 2,610 3,619 3,588 3,531
Change - -9.31% 49.02% -8.12% -38.03% 38.65% -0.85% -1.59%
P/E 38.9x 25.5x 30.3x 25.7x 16.2x 24x 23.1x 19.3x
PBR - - - 5.67x 3.09x 3.64x 3.46x 3.24x
PEG - 0.7x 1.2x 3.3x 6.91x -3.55x 6.13x 1x
Capitalization / Revenue 3.86x 2.83x 3.49x 2.9x 1.83x 2.52x 2.35x 2.15x
EV / Revenue 3.86x 2.83x 3.48x 2.9x 1.75x 2.43x 2.24x 2.03x
EV / EBITDA 20.8x 14.2x 17.1x 13.9x 8.83x 13x 12.3x 10.4x
EV / EBIT 22.5x 15.8x 18.2x 15.3x 9.66x 13.7x 12.8x 11.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1 - - - 3.2 3.2 3.47 3.845
Rate of return 0.94% - - - 3.77% 2.73% 2.96% 3.28%
EPS 2 2.75 3.78 4.75 5.12 5.24 4.886 5.07 6.065
Distribution rate 36.4% - - - 61.1% 65.5% 68.4% 63.4%
Net sales 1 879.6 1,087 1,318 1,452 1,489 1,490 1,600 1,743
EBITDA 1 163.1 216.8 268.7 303.2 295.6 277.6 291.6 338.8
EBIT 1 150.4 194.3 251.4 274.8 270.3 263.3 279.3 309.7
Net income 1 87.41 120.9 152.7 164.4 168.4 156.4 162.4 191.9
Net Debt 1 - - -20.86 - -109.8 -136.5 -167.3 -224.3
Reference price 2 106.90 96.52 144.01 131.51 84.83 117.27 117.27 117.27
Nbr of stocks (in thousands) 31,734 31,876 31,981 32,030 32,065 32,026 - -
Announcement Date 3/1/22 A 2/28/23 A 2/27/24 A 2/25/25 A 2/24/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.38x4.54x18.74x2.02% 239B
56.57x8.03x30.84x0.28% 49.62B
28.06x5.14x19.94x1.18% 11.77B
33.93x1.66x12.34x1.65% 9.28B
23.9x1.71x10.99x1.12% 6.36B
57.47x3.46x16.84x-.--% 6.26B
24x2.43x13.04x2.73% 3.76B
13.12x1.65x9.19x3.45% 3.64B
21.23x2.76x13.31x3.67% 2.86B
Average 31.96x 3.49x 16.14x 1.79% 36.92B
Weighted average by Cap. 33.64x 4.86x 20.01x 1.7%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. IPAR Stock
  4. JF1 Stock
  5. Valuation Interparfums, Inc.