Previous Close | $135.62 |
Intrinsic Value | $182.74 |
Upside potential | +35% |
Data is not available at this time.
Inter Parfums, Inc. operates in the global fragrance industry, specializing in the development, manufacturing, and distribution of prestige perfumes and colognes under licensed and proprietary brands. The company partners with high-profile fashion houses and celebrities to create exclusive scents, leveraging its expertise in fragrance formulation and marketing. Its revenue model is driven by licensing agreements, wholesale distribution, and selective retail expansion, positioning it as a key player in the mid-to-luxury segment of the fragrance market. Inter Parfums distinguishes itself through a diversified brand portfolio, which includes well-known names such as Montblanc, Jimmy Choo, and Coach, ensuring resilience against market fluctuations. The company maintains a strong presence in North America, Europe, and emerging markets, capitalizing on growing demand for premium personal care products. Its ability to innovate and adapt to consumer trends, such as sustainability and niche fragrances, reinforces its competitive edge in a highly dynamic industry.
Inter Parfums reported revenue of $1.45 billion for FY 2024, with net income of $164.4 million, reflecting a net margin of approximately 11.3%. Diluted EPS stood at $5.12, demonstrating solid profitability. Operating cash flow was robust at $187.6 million, supported by efficient working capital management. Capital expenditures were minimal at $4.7 million, indicating a capital-light business model focused on brand development and licensing rather than heavy infrastructure investment.
The company’s earnings power is underscored by its ability to generate consistent cash flows from its licensed and proprietary fragrance portfolio. With an asset-light approach, Inter Parfums achieves high returns on invested capital, driven by strong brand equity and scalable operations. Its focus on high-margin prestige fragrances enhances capital efficiency, allowing for reinvestment in growth initiatives and shareholder returns.
Inter Parfums maintains a healthy balance sheet, with $125.4 million in cash and equivalents and total debt of $192.2 million, resulting in a manageable leverage ratio. The company’s liquidity position is strong, supported by steady operating cash flows. Its financial structure reflects a prudent approach to debt, ensuring flexibility for strategic acquisitions or brand expansions while maintaining stability.
Revenue growth has been steady, driven by brand expansions and market penetration. The company’s dividend policy is shareholder-friendly, with a dividend per share of $3.05, reflecting a commitment to returning capital. Future growth is expected to be fueled by new product launches and geographic expansion, particularly in Asia and emerging markets, where demand for premium fragrances is rising.
The market values Inter Parfums at a premium, reflecting its strong brand portfolio and consistent earnings growth. Investors anticipate sustained performance, supported by the company’s ability to innovate and capitalize on fragrance trends. Valuation multiples align with peers in the prestige beauty sector, indicating confidence in its long-term prospects.
Inter Parfums’ strategic advantages lie in its diversified brand partnerships, operational agility, and global distribution network. The outlook remains positive, with opportunities in niche fragrances and digital sales channels. Challenges include competitive pressures and fluctuating raw material costs, but the company’s proven track record positions it well for continued success in the evolving fragrance market.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |