As of 2024-12-12, the Intrinsic Value of Inter Parfums Inc (IPAR) is
163.45 USD. This IPAR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 138.15 USD, the upside of Inter Parfums Inc is
18.30%.
The range of the Intrinsic Value is 101.43 - 447.92 USD
163.45 USD
Intrinsic Value
IPAR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
101.43 - 447.92 |
163.45 |
18.3% |
| DCF (Growth 10y) |
138.89 - 587.77 |
219.77 |
59.1% |
| DCF (EBITDA 5y) |
93.46 - 220.13 |
152.90 |
10.7% |
| DCF (EBITDA 10y) |
121.86 - 278.87 |
191.28 |
38.5% |
| Fair Value |
117.51 - 117.51 |
117.51 |
-14.94% |
| P/E |
131.51 - 212.80 |
153.78 |
11.3% |
| EV/EBITDA |
52.12 - 148.89 |
114.66 |
-17.0% |
| EPV |
29.49 - 47.59 |
38.54 |
-72.1% |
| DDM - Stable |
50.52 - 290.21 |
170.37 |
23.3% |
| DDM - Multi |
112.64 - 477.66 |
179.52 |
29.9% |
IPAR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,424.94 |
| Beta |
0.77 |
| Outstanding shares (mil) |
32.03 |
| Enterprise Value (mil) |
4,534.61 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.98% |
| Cost of Debt |
4.75% |
| WACC |
6.86% |