Valuation Ipsen

Equities

Market Closed - Euronext Paris Other stock markets 19:55:00 13/03/2026 +03			5-day change	1st Jan Change
152.30 ^EUR	-0.65%		-5.34%	+27.98%

03-12	JCDecaux, Maurel & Prom, Voltalia... stocks to watch today in Paris
03-12	Ipsen appoints Michelle C. Werner as Head of North America

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,621	8,279	8,912	9,155	9,770	12,504	-	-
Change	-	25.05%	7.65%	2.72%	6.72%	27.98%	-	-
Enterprise Value (EV) ¹	6,758	7,894	8,860	9,020	9,770	11,011	10,212	9,681
Change	-	16.81%	12.22%	1.81%	8.31%	12.7%	-7.26%	-5.19%
P/E ratio	10.4x	12.9x	14x	26.7x	22.4x	15.3x	15x	14x
PBR	2.42x	-	2.36x	2.22x	-	2.41x	2.08x	1.81x
PEG	-	20.02x	-13.67x	-0.6x	0.8x	0.2x	7.08x	2.04x
Capitalization / Revenue	2.31x	2.74x	2.85x	2.69x	2.49x	3.02x	2.91x	2.72x
EV / Revenue	2.36x	2.61x	2.83x	2.65x	2.49x	2.66x	2.37x	2.11x
EV / EBITDA	5.8x	5.86x	10.1x	7.52x	7.06x	7x	6.37x	5.59x
EV / EBIT	6.68x	7.08x	8.85x	8.13x	7.55x	8.1x	7.47x	6.86x
EV / FCF	8.31x	9.02x	12.5x	11.6x	-	10.7x	11.1x	9.92x
FCF Yield	12%	11.1%	8.02%	8.59%	-	9.3%	8.98%	10.1%
Dividend per Share ²	1.2	1.2	1.2	1.4	-	1.453	1.497	1.779
Rate of return	1.49%	1.19%	1.11%	1.26%	-	0.95%	0.98%	1.17%
EPS ²	7.76	7.81	7.73	4.15	5.32	9.962	10.17	10.87
Distribution rate	15.5%	15.4%	15.5%	33.7%	-	14.6%	14.7%	16.4%
Net sales ¹	2,869	3,025	3,128	3,401	3,929	4,142	4,300	4,595
EBITDA ¹	1,166	1,348	881.4	1,200	1,383	1,573	1,604	1,731
EBIT ¹	1,011	1,115	1,001	1,109	1,294	1,359	1,367	1,411
Net income ¹	646.6	647.5	647.2	347.3	444.5	839.5	835.6	875.8
Net Debt ¹	137.8	-384.7	-52.9	-134.9	-	-1,493	-2,292	-2,822
Reference price ²	80.50	100.50	107.90	110.70	119.00	152.30	152.30	152.30
Nbr of stocks (in thousands)	82,243	82,380	82,599	82,700	82,100	82,100	-	-
Announcement Date	2/11/22 A	2/9/23 A	2/8/24 A	2/13/25 A	2/12/26 A	-	-	-

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	15.29x	2.66x	7x	0.95%	14.3B
ELI LILLY AND COMPANY	28.95x	10.91x	21.91x	0.67%	880B
JOHNSON & JOHNSON	25.63x	5.96x	16.23x	2.19%	582B
ABBVIE INC.	24x	6.55x	13.15x	3.16%	388B
ROCHE HOLDING AG	17.32x	4.22x	10.43x	3.13%	324B
ASTRAZENECA PLC	23.94x	4.98x	13.83x	1.75%	295B
NOVARTIS AG	20.93x	5.64x	13.96x	2.87%	293B
MERCK & CO., INC.	27.02x	4.74x	14.82x	2.92%	286B
AMGEN INC.	24.64x	6.26x	11.14x	2.74%	197B
GILEAD SCIENCES, INC.	20.1x	6.12x	11.06x	2.25%	180B
Average	22.78x	5.80x	13.35x	2.26%	344.05B
Weighted average by Cap.	24.69x	6.93x	15.67x	2.11%