Valuation Ipsen

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-24 am EDT			5-day change	1st Jan Change
158.40 ^EUR	-2.82%		-1.86%	+33.11%

Jul. 24	Healthcare Shares Benefit From Rotation Away From AI Darlings -- Health Care Roundup	DJ
Jul. 24	Ipsen Provides Update On Phase III BOLD Trial In Biliary Atresia	CI

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	12,987	-	-
Change	-	25.05%	7.65%	2.72%	6.72%	32.93%	-	-
Enterprise Value (EV) ¹	6,758	7,894	8,860	9,020	9,225	11,642	10,641	9,854
Change	-	16.81%	12.22%	1.81%	2.28%	26.2%	-8.6%	-7.4%
P/E	10.4x	12.9x	14x	26.7x	22.4x	14.4x	14.1x	14x
PBR	2.42x	-	2.36x	2.22x	2.3x	2.59x	2.2x	1.91x
PEG	-	20.02x	-13.67x	-0.6x	0.8x	0x	5.72x	20.47x
Capitalization / Revenue	2.31x	2.74x	2.85x	2.69x	2.49x	3.01x	2.87x	2.74x
EV / Revenue	2.36x	2.61x	2.83x	2.65x	2.35x	2.7x	2.35x	2.08x
EV / EBITDA	5.8x	5.86x	10.1x	7.52x	6.67x	6.95x	6.33x	5.91x
EV / EBIT	6.68x	7.08x	8.85x	8.13x	7.13x	8x	7.24x	6.71x
EV / FCF	8.31x	9.02x	12.5x	11.6x	8.93x	9.87x	8.94x	8.14x
FCF Yield	12%	11.1%	8.02%	8.59%	11.2%	10.1%	11.2%	12.3%
Dividend per Share ²	1.2	1.2	1.2	1.4	1.4	1.518	1.502	1.611
Rate of return	1.49%	1.19%	1.11%	1.26%	1.18%	0.96%	0.95%	1.02%
EPS ²	7.76	7.81	7.73	4.15	5.32	10.99	11.26	11.34
Distribution rate	15.5%	15.4%	15.5%	33.7%	26.3%	13.8%	13.3%	14.2%
Net sales ¹	2,869	3,025	3,128	3,401	3,929	4,311	4,527	4,743
EBITDA ¹	1,166	1,348	881.4	1,200	1,383	1,675	1,681	1,667
EBIT ¹	1,011	1,115	1,001	1,109	1,294	1,456	1,470	1,469
Net income ¹	646.6	647.5	647.2	347.3	444.5	939.6	953.7	955
Net Debt ¹	137.8	-384.7	-52.9	-134.9	-544.5	-1,345	-2,347	-3,134
Reference price ²	80.50	100.50	107.90	110.70	119.00	158.40	158.40	158.40
Nbr of stocks (in thousands)	82,243	82,380	82,599	82,700	82,100	81,990	-	-
Announcement Date	2/11/22	2/9/23	2/8/24	2/13/25	2/12/26	-	-	-

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	14.41x	2.7x	6.95x	0.96%	14.79B
ELI LILLY AND COMPANY	35.7x	12.68x	26.75x	0.57%	1,067B
JOHNSON & JOHNSON	28.24x	6.45x	17.87x	2.04%	635B
ABBVIE INC.	33.87x	7.65x	15.73x	2.65%	458B
ROCHE HOLDING AG	19.22x	4.69x	11.57x	2.82%	347B
NOVARTIS AG	21.56x	5.71x	14.24x	2.81%	295B
ASTRAZENECA PLC	21.1x	4.45x	12.31x	1.98%	262B
NOVO NORDISK A/S	14.14x	5.26x	10.84x	3.54%	216B
AMGEN INC.	24.66x	6.48x	11.43x	2.68%	203B
GILEAD SCIENCES, INC.	-46.58x	5.59x	30.88x	2.55%	161B
Average	16.63x	6.17x	15.86x	2.26%	365.78B
Weighted average by Cap.	24.84x	7.93x	18.66x	1.96%