investorscraft@gmail.com

Intrinsic ValueIpsos S.A. (IPS.PA)

Previous Close35.84
Intrinsic Value
Upside potential
Previous Close
35.84

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

Ipsos SA is a global leader in survey-based research services, operating across Europe, the Middle East, Africa, the Americas, and the Asia-Pacific. The company specializes in the full spectrum of data-driven insights, from collection and processing to analysis and activation, serving corporations and institutions. Its diversified service portfolio includes brand health tracking, customer experience, public affairs, and AI-driven analytics, positioning it as a trusted partner for evidence-based decision-making. Ipsos leverages advanced methodologies like device-agnostic surveys, programmatic sampling, and behavioral science to maintain a competitive edge in the fast-evolving market research industry. With its proprietary platforms like Ipsos.Digital and Ipsos Knowledge Centre, the company combines traditional research expertise with cutting-edge digital solutions, catering to clients seeking real-time, actionable intelligence. Its strong international footprint and focus on innovation reinforce its reputation as a top-tier player in the consulting services sector.

Revenue Profitability And Efficiency

Ipsos reported revenue of €2.44 billion for the latest fiscal year, with net income reaching €204.5 million, reflecting a disciplined cost structure and operational efficiency. The company generated €338.4 million in operating cash flow, underscoring its ability to convert earnings into liquidity. Capital expenditures of €70.3 million indicate measured investments in technology and infrastructure to support growth.

Earnings Power And Capital Efficiency

With diluted EPS of €4.66, Ipsos demonstrates consistent earnings power, supported by its diversified service offerings and global scale. The company’s capital efficiency is evident in its ability to maintain profitability while investing in high-margin digital and AI-driven solutions, which enhance long-term competitiveness.

Balance Sheet And Financial Health

Ipsos maintains a solid balance sheet, with €342.5 million in cash and equivalents against total debt of €512.3 million. This prudent leverage ratio, combined with strong cash flow generation, ensures financial flexibility to pursue strategic initiatives or weather economic downturns.

Growth Trends And Dividend Policy

The company has demonstrated resilience in revenue growth, supported by demand for data-driven insights. Its dividend payout of €1.65 per share reflects a commitment to shareholder returns while retaining sufficient capital for reinvestment in high-growth areas like AI and digital platforms.

Valuation And Market Expectations

With a market cap of approximately €1.89 billion and a beta of 0.902, Ipsos is valued as a stable, low-volatility player in the research sector. Investors likely price in steady growth from its hybrid model of traditional and tech-enabled services.

Strategic Advantages And Outlook

Ipsos’s strengths lie in its global reach, methodological innovation, and integration of AI into research solutions. The outlook remains positive as organizations increasingly rely on data analytics, though competition and macroeconomic pressures warrant monitoring.

Sources

Company filings, market data

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