Valuation Ipsen

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-29 am EDT			After hours 03:59:59 pm
163.70 ^EUR	+2.06%		163.35	-0.21%

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	13,422	-	-
Change	-	25.05%	7.65%	2.72%	6.72%	37.38%	-	-
Enterprise Value (EV) ¹	6,758	7,894	8,860	9,020	9,225	12,077	11,075	10,288
Change	-	16.81%	12.22%	1.81%	2.28%	30.91%	-8.29%	-7.11%
P/E	10.4x	12.9x	14x	26.7x	22.4x	14.9x	14.5x	14.4x
PBR	2.42x	-	2.36x	2.22x	2.3x	2.68x	2.28x	1.97x
PEG	-	20.02x	-13.67x	-0.6x	0.8x	0x	5.88x	21.06x
Capitalization / Revenue	2.31x	2.74x	2.85x	2.69x	2.49x	3.11x	2.96x	2.83x
EV / Revenue	2.36x	2.61x	2.83x	2.65x	2.35x	2.8x	2.45x	2.17x
EV / EBITDA	5.8x	5.86x	10.1x	7.52x	6.67x	7.21x	6.59x	6.17x
EV / EBIT	6.68x	7.08x	8.85x	8.13x	7.13x	8.3x	7.53x	7.01x
EV / FCF	8.31x	9.02x	12.5x	11.6x	8.93x	10.2x	9.31x	8.5x
FCF Yield	12%	11.1%	8.02%	8.59%	11.2%	9.76%	10.7%	11.8%
Dividend per Share ²	1.2	1.2	1.2	1.4	1.4	1.518	1.532	1.663
Rate of return	1.49%	1.19%	1.11%	1.26%	1.18%	0.93%	0.94%	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%	13.6%	14.7%
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	163.70	163.70	163.70
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	14.6x	2.74x	7.05x	0.95%	14.99B
ELI LILLY AND COMPANY	36.25x	12.94x	27.18x	0.55%	1,089B
JOHNSON & JOHNSON	28.59x	6.53x	18.09x	2.01%	643B
ABBVIE INC.	33.13x	7.75x	15.94x	2.61%	465B
ROCHE HOLDING AG	20.2x	4.86x	12.04x	2.72%	359B
NOVARTIS AG	22.65x	5.84x	14.57x	2.74%	303B
ASTRAZENECA PLC	22.03x	4.53x	12.8x	1.93%	267B
NOVO NORDISK A/S	14.79x	5.48x	11.3x	3.38%	226B
AMGEN INC.	25.81x	6.73x	11.86x	2.57%	212B
GILEAD SCIENCES, INC.	-48.4x	5.8x	32.01x	2.45%	167B
Average	16.97x	6.32x	16.29x	2.19%	374.61B
Weighted average by Cap.	25.15x	8.09x	19.04x	1.91%