What is Interparfums Inc worth?
With the base-case assumptions below, a discounted cash flow model on Interparfums Inc's reported free cash flow gives $191.38 per share. The share price was $117.93 on September 25, 2026, 38% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $114.54 | -3% |
| Base | 15.0% | 9.0% | $191.38 | +62% |
| Bull | 20.0% | 8.0% | $334.47 | +184% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $249.56 | $267.70 | $289.87 | $317.59 | $353.22 |
| 8.0% | $205.86 | $217.62 | $231.52 | $248.21 | $268.60 |
| 9.0% | $174.06 | $182.10 | $191.38 | $202.21 | $215.01 |
| 10.0% | $149.95 | $155.67 | $162.15 | $169.56 | $178.11 |
| 11.0% | $131.08 | $135.27 | $139.96 | $145.23 | $151.21 |
Where the presets come from
Base: years 1 to 5 grow at Interparfums Inc's revenue growth rate over the last 5 fiscal years (22.5% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions