Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 11.4x - 12.6x | 12.0x |
| Selected Fwd P/E Multiple | 9.0x - 9.9x | 9.4x |
| Fair Value | €2.01 - €2.22 | €2.11 |
| Upside | 35.0% - 49.3% | 42.1% |
| Benchmarks | - | Full Ticker |
| Publicis Groupe S.A. | - | ENXTPA:PUB |
| Dentsu Group Inc. | - | DB:DEN |
| Omnicom Group Inc. | - | DB:OCN |
| Hakuhodo DY Holdings Inc | 243,300.0% | TSE:2433 |
| The Interpublic Group of Companies, Inc. | - | DB:IPG |
| Havas N.V. | - | BATS-CHIXE:HAVASA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| PUB | DEN | OCN | 2433 | IPG | HAVASA | |||
| ENXTPA:PUB | DB:DEN | DB:OCN | TSE:2433 | DB:IPG | BATS-CHIXE:HAVASA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 14.6% | NM- | 2.0% | -24.8% | 1.0% | NM- | ||
| 3Y CAGR | 17.4% | NM- | 1.7% | -42.0% | -10.2% | 15.3% | ||
| Latest Twelve Months | 26.5% | -1023.6% | -2.2% | -56.8% | -54.4% | 3.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.2% | -2.1% | 9.6% | 3.4% | 9.0% | 6.5% | ||
| Prior Fiscal Year | 8.9% | -0.8% | 9.5% | 2.6% | 11.7% | 5.8% | ||
| Latest Fiscal Year | 10.4% | -13.6% | 9.4% | 1.1% | 7.5% | 6.0% | ||
| Latest Twelve Months | 10.4% | -13.5% | 9.2% | 1.1% | 5.5% | 6.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.2x | 5.3x | 7.3x | 2.8x | 6.8x | 4.1x | ||
| Price / LTM Sales | 1.5x | 0.6x | 0.9x | 0.4x | 1.0x | 0.5x | ||
| LTM P/E Ratio | 14.1x | -4.3x | 9.5x | 39.3x | 18.1x | 8.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -4.3x | 14.1x | 39.3x | |||||
| Historical LTM P/E Ratio | 8.3x | 8.3x | 8.3x | |||||
| Selected P/E Multiple | 11.4x | 12.0x | 12.6x | |||||
| (x) LTM Net Income | 173 | 173 | 173 | |||||
| (=) Equity Value | 1,973 | 2,077 | 2,180 | |||||
| (/) Shares Outstanding | 991.8 | 991.8 | 991.8 | |||||
| Implied Value Range | 1.99 | 2.09 | 2.20 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.99 | 2.09 | 2.20 | 1.49 | ||||
| Upside / (Downside) | 33.7% | 40.7% | 47.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PUB | DEN | OCN | 2433 | IPG | HAVASA | |
| Value of Common Equity | 23,374 | 807,059 | 13,864 | 423,228 | 9,152 | 1,475 | |
| (/) Shares Outstanding | 249.6 | 259.6 | 195.1 | 367.4 | 369.7 | 991.8 | |
| Implied Stock Price | 93.64 | 3,109.20 | 71.06 | 1,152.00 | 24.75 | 1.49 | |
| FX Conversion Rate to Trading Currency | 1.00 | 168.98 | 1.17 | 1.00 | 1.17 | 1.00 | |
| Implied Stock Price (Trading Cur) | 93.64 | 18.40 | 60.64 | 1,152.00 | 21.13 | 1.49 | |
| Trading Currency | EUR | EUR | EUR | JPY | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 168.98 | 1.17 | 1.00 | 1.17 | 1.00 | |