investorscraft@gmail.com

Intrinsic ValueIpsen S.A. (IPN.PA)

Previous Close137.60
Intrinsic Value
Upside potential
Previous Close
137.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ipsen S.A. is a global biopharmaceutical company specializing in oncology, neuroscience, gastroenterology, and rare diseases. Its diversified portfolio includes Somatuline for neuroendocrine tumors, Cabometyx for renal cell carcinoma, and Dysport for neuromuscular disorders and aesthetic applications. The company operates in a highly competitive sector, leveraging strategic partnerships with firms like Exelixis and Blueprint Medicines to enhance its R&D pipeline and market reach. Ipsen maintains a strong presence in Europe and expanding footprints in North America and Asia, supported by its focus on specialty therapeutics with high unmet medical needs. Ipsen’s revenue model combines direct sales of proprietary drugs with licensing agreements, ensuring diversified income streams. Its emphasis on innovation is evident through targeted acquisitions and collaborations, reinforcing its position as a mid-tier player with niche expertise. The company’s ability to commercialize both branded and generic drugs in gastroenterology (e.g., Smecta) and rare diseases (e.g., Increlex) provides resilience against market volatility. With a disciplined approach to R&D and commercialization, Ipsen balances growth in core therapeutic areas with opportunistic expansions into adjacent markets.

Revenue Profitability And Efficiency

In its latest fiscal year, Ipsen reported revenue of €3.57 billion, with net income of €345.9 million, reflecting a net margin of approximately 9.7%. The company generated robust operating cash flow of €915.5 million, underscoring efficient operations. Capital expenditures of €173 million indicate disciplined reinvestment, aligning with its growth strategy in high-potential therapeutic areas.

Earnings Power And Capital Efficiency

Ipsen’s diluted EPS of €4.15 demonstrates solid earnings power, supported by a focused portfolio and cost management. The company’s capital efficiency is evident in its ability to convert revenue into operating cash flow at a 25.6% rate, enabling sustained R&D investments and shareholder returns.

Balance Sheet And Financial Health

Ipsen maintains a conservative balance sheet with €678.1 million in cash and equivalents against total debt of €426.8 million, reflecting a net cash position. This liquidity provides flexibility for strategic initiatives, including pipeline development and potential acquisitions, while mitigating financial risk.

Growth Trends And Dividend Policy

Ipsen’s growth is driven by its oncology and rare disease segments, with recent approvals like Cabometyx expanding addressable markets. The company’s dividend of €1.20 per share, yielding ~1.4%, signals a commitment to returning capital while retaining funds for growth. Its moderate payout ratio suggests room for future increases.

Valuation And Market Expectations

With a market cap of €8.4 billion and a beta of 0.21, Ipsen is valued as a stable, low-volatility player in biopharma. Investors likely price in steady growth from its niche franchises and pipeline catalysts, though competition in oncology and pricing pressures remain key risks.

Strategic Advantages And Outlook

Ipsen’s strategic partnerships, geographic diversification, and focus on high-margin specialty drugs position it for sustained growth. Near-term opportunities include label expansions for Cabometyx and Dysport, while long-term success hinges on pipeline innovation. The company’s financial discipline and strong cash flow support a balanced outlook.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount