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 $189.90 per share. The share price was $135.95 on November 10, 2026, 28% 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% | $113.06 | -17% |
| Base | 15.0% | 9.0% | $189.90 | +40% |
| Bull | 20.0% | 8.0% | $332.98 | +145% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $248.08 | $266.22 | $288.39 | $316.11 | $351.74 |
| 8.0% | $204.37 | $216.14 | $230.04 | $246.73 | $267.12 |
| 9.0% | $172.58 | $180.62 | $189.90 | $200.73 | $213.52 |
| 10.0% | $148.46 | $154.18 | $160.67 | $168.08 | $176.62 |
| 11.0% | $129.60 | $133.79 | $138.48 | $143.75 | $149.73 |
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