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 3,737 - -
Change - -9.31% 49.69% -8.54% -35.43% 37.39% - -
Enterprise Value (EV) 1 3,392 3,077 4,585 4,212 2,610 3,601 3,570 3,513
Change - -9.31% 49.02% -8.12% -38.03% 37.94% -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 3.23x
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 84.83 116.69 116.69 116.69
Nbr of stocks (in thousands) 31,734 31,876 31,981 32,030 32,065 32,026 - -
Announcement Date 3/1/22 2/28/23 2/27/24 2/25/25 2/24/26 - - -
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
29.31x4.53x18.69x2.02% 238B
52.1x7.45x28.6x0.24% 45.7B
25.44x4.65x18.03x1.31% 10.95B
31.1x1.55x11.56x1.76% 8.82B
24.05x1.73x11.08x1.12% 6.57B
59.36x3.56x17.36x-.--% 6.47B
13.25x1.67x9.17x3.53% 3.68B
21.3x2.76x13.38x3.67% 2.86B
27.31x0.85x6.07x-.--% 2.58B
Average 30.71x 3.12x 14.69x 1.64% 32.89B
Weighted average by Cap. 32.55x 4.68x 19.36x 1.71%

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.