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 3,736 - -
Change - -9.31% 49.69% -8.54% -35.43% 37.37% - -
Enterprise Value (EV) 1 3,392 3,077 4,585 4,212 2,610 3,600 3,569 3,512
Change - -9.31% 49.02% -8.12% -38.03% 37.91% -0.86% -1.6%
P/E 38.9x 25.5x 30.3x 25.7x 16.2x 23.9x 23x 19.2x
PBR - - - 5.67x 3.09x 3.62x 3.44x 3.22x
PEG - 0.7x 1.2x 3.3x 6.91x -3.54x 6.1x 1x
Capitalization / Revenue 3.86x 2.83x 3.49x 2.9x 1.83x 2.51x 2.34x 2.14x
EV / Revenue 3.86x 2.83x 3.48x 2.9x 1.75x 2.42x 2.23x 2.02x
EV / EBITDA 20.8x 14.2x 17.1x 13.9x 8.83x 13x 12.2x 10.4x
EV / EBIT 22.5x 15.8x 18.2x 15.3x 9.66x 13.7x 12.8x 11.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1 - - - 3.2 3.2 3.47 3.845
Rate of return 0.94% - - - 3.77% 2.74% 2.97% 3.3%
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 84.83 116.67 116.67 116.67
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.($)
23.88x2.42x12.97x2.74% 3.74B
29.56x4.56x18.85x2.01% 240B
56.43x8.01x30.76x0.28% 49.5B
28.54x5.24x20.3x1.16% 11.93B
34.4x1.68x12.49x1.62% 9.4B
24.08x1.73x11.09x1.11% 6.39B
57.9x3.48x16.96x-.--% 6.31B
13.37x1.69x9.36x3.45% 3.69B
21.27x2.77x13.34x3.66% 2.87B
18.49x1.35x9.31x0.67% 2.53B
Average 30.79x 3.29x 15.54x 1.67% 33.65B
Weighted average by Cap. 33.64x 4.85x 20.00x 1.68%

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. Valuation Interparfums, Inc.