/
DCF Valuation
Base-case fair value
$229.88
Intrinsic $306.51 · 25% MOS
Current price: $96.59
Base-case summary
Our base-case DCF for Interparfums Inc (IPAR) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 49.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $198M in trailing free cash flow, this produces an intrinsic value of $306.51 per share. A 25% safety margin gives a fair value of $229.88, suggesting the stock is currently 138% undervalued against the $96.59 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$198M
Cash & equivalents
—
Total debt
$178M
Shares outstanding
32M