Valuation Ipsen

Equities

Market Closed - Euronext Paris Other stock markets 12:55:00 2026-03-11 pm EDT			5-day change	1st Jan Change
156.20 ^EUR	-0.57%		-4.58%	+31.26%

02:48am	Ipsen appoints Michelle C. Werner as EVP, president of North America	RE
Mar. 10	CIC Corporate & Institutional Banking Upgrades Ipsen to Buy, Boosts PT	MT

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	12,824	-	-
Change	-	25.05%	7.65%	2.72%	6.72%	31.26%	-	-
Enterprise Value (EV) ¹	6,758	7,894	8,860	9,020	9,770	11,437	10,650	10,002
Change	-	16.81%	12.22%	1.81%	8.31%	17.06%	-6.88%	-6.09%
P/E ratio	10.4x	12.9x	14x	26.7x	22.4x	15.6x	15.3x	14.4x
PBR	2.42x	-	2.36x	2.22x	-	2.47x	2.13x	1.86x
PEG	-	20.02x	-13.67x	-0.6x	0.8x	0.2x	5.97x	2.34x
Capitalization / Revenue	2.31x	2.74x	2.85x	2.69x	2.49x	3.1x	2.98x	2.79x
EV / Revenue	2.36x	2.61x	2.83x	2.65x	2.49x	2.76x	2.48x	2.17x
EV / EBITDA	5.8x	5.86x	10.1x	7.52x	7.06x	7.24x	6.59x	5.78x
EV / EBIT	6.68x	7.08x	8.85x	8.13x	7.55x	8.43x	7.79x	7.09x
EV / FCF	8.31x	9.02x	12.5x	11.6x	-	11.2x	11.6x	10.2x
FCF Yield	12%	11.1%	8.02%	8.59%	-	8.96%	8.61%	9.76%
Dividend per Share ²	1.2	1.2	1.2	1.4	-	1.467	1.512	1.779
Rate of return	1.49%	1.19%	1.11%	1.26%	-	0.94%	0.97%	1.14%
EPS ²	7.76	7.81	7.73	4.15	5.32	9.985	10.24	10.87
Distribution rate	15.5%	15.4%	15.5%	33.7%	-	14.7%	14.8%	16.4%
Net sales ¹	2,869	3,025	3,128	3,401	3,929	4,139	4,301	4,604
EBITDA ¹	1,166	1,348	881.4	1,200	1,383	1,579	1,616	1,731
EBIT ¹	1,011	1,115	1,001	1,109	1,294	1,356	1,367	1,411
Net income ¹	646.6	647.5	647.2	347.3	444.5	843.4	841.2	875.8
Net Debt ¹	137.8	-384.7	-52.9	-134.9	-	-1,387	-2,174	-2,822
Reference price ²	80.50	100.50	107.90	110.70	119.00	156.20	156.20	156.20
Nbr of stocks (in thousands)	82,243	82,380	82,599	82,700	82,100	82,100	-	-
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	15.64x	2.76x	7.24x	0.94%	14.84B
ELI LILLY AND COMPANY	29.39x	11.07x	22.23x	0.66%	893B
JOHNSON & JOHNSON	25.78x	6x	16.34x	2.18%	586B
ABBVIE INC.	24.73x	6.77x	13.58x	3.04%	403B
ROCHE HOLDING AG	17.77x	4.33x	10.71x	3.05%	338B
ASTRAZENECA PLC	24.42x	5.09x	14.09x	1.71%	301B
NOVARTIS AG	21.17x	5.7x	14.1x	2.84%	297B
MERCK & CO., INC.	27.16x	4.76x	14.89x	2.9%	287B
AMGEN INC.	25.41x	6.42x	11.43x	2.66%	204B
GILEAD SCIENCES, INC.	20.24x	6.16x	11.14x	2.23%	181B
Average	23.17x	5.91x	13.57x	2.22%	350.4B
Weighted average by Cap.	25.06x	7.03x	15.89x	2.08%