Valuation Ipsen

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-09 am EDT			5-day change	1st Jan Change
142.70 ^EUR	+0.85%		+2.22%	+19.92%

Oct. 08	Tesco cashes in, OPmobility takes a hit
Sep. 25	US FDA approves Mirum's drug for rare bone disorder	RE

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	11,700	-	-
Change	-	25.05%	7.65%	2.72%	6.72%	19.76%	-	-
Enterprise Value (EV) ¹	6,758	7,894	8,860	9,020	9,225	10,440	9,547	8,574
Change	-	16.81%	12.22%	1.81%	2.28%	13.16%	-8.55%	-10.19%
P/E	10.4x	12.9x	14x	26.7x	22.4x	11.9x	11.8x	12.2x
PBR	2.42x	-	2.36x	2.22x	2.3x	2.34x	1.98x	1.72x
PEG	-	20.02x	-13.67x	-0.6x	0.8x	0x	13.51x	-3.47x
Capitalization / Revenue	2.31x	2.74x	2.85x	2.69x	2.49x	2.55x	2.48x	2.4x
EV / Revenue	2.36x	2.61x	2.83x	2.65x	2.35x	2.27x	2.02x	1.76x
EV / EBITDA	5.8x	5.86x	10.1x	7.52x	6.67x	5.42x	5.23x	4.77x
EV / EBIT	6.68x	7.08x	8.85x	8.13x	7.13x	6.26x	6.23x	5.81x
EV / FCF	8.31x	9.02x	12.5x	11.6x	8.93x	8.66x	7.77x	6.89x
FCF Yield	12%	11.1%	8.02%	8.59%	11.2%	11.6%	12.9%	14.5%
Dividend per Share ²	1.2	1.2	1.2	1.4	1.4	1.535	1.555	1.655
Rate of return	1.49%	1.19%	1.11%	1.26%	1.18%	1.08%	1.09%	1.16%
EPS ²	7.76	7.81	7.73	4.15	5.32	12.02	12.12	11.7
Distribution rate	15.5%	15.4%	15.5%	33.7%	26.3%	12.8%	12.8%	14.1%
Net sales ¹	2,869	3,025	3,128	3,401	3,929	4,590	4,717	4,879
EBITDA ¹	1,166	1,348	881.4	1,200	1,383	1,926	1,824	1,796
EBIT ¹	1,011	1,115	1,001	1,109	1,294	1,668	1,533	1,475
Net income ¹	646.6	647.5	647.2	347.3	444.5	1,012	1,025	984.1
Net Debt ¹	137.8	-384.7	-52.9	-134.9	-544.5	-1,260	-2,153	-3,126
Reference price ²	80.50	100.50	107.90	110.70	119.00	142.70	142.70	142.70
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IPSEN	11.87x	2.27x	5.42x	1.08%	13.1B
ELI LILLY AND COMPANY	33.55x	12.18x	25.21x	0.58%	1,051B
JOHNSON & JOHNSON	29x	6.42x	18.31x	2.04%	630B
ABBVIE INC.	35.19x	8.13x	16.76x	2.51%	489B
MERCK & CO., INC.	111.24x	5.93x	25.27x	2.34%	359B
ROCHE HOLDING AG	19.31x	4.72x	11.72x	2.8%	344B
NOVARTIS AG	20.06x	5.27x	12.98x	3.02%	272B
ASTRAZENECA PLC	20.57x	4.21x	12.06x	2.1%	246B
AMGEN INC.	26.34x	6.83x	12.21x	2.43%	224B
GILEAD SCIENCES, INC.	-45.84x	6.75x	26.31x	2.18%	187B
Average	26.13x	6.27x	16.63x	2.11%	381.68B
Weighted average by Cap.	32.84x	7.83x	19.28x	1.9%