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 | 10.1x - 11.1x | 10.6x |
| Selected Fwd P/E Multiple | 8.0x - 8.9x | 8.5x |
| Fair Value | €1.75 - €1.94 | €1.85 |
| Upside | 45.6% - 60.9% | 53.2% |
| Benchmarks | - | Full Ticker |
| Publicis Groupe S.A. | - | ENXTPA:PUB |
| Ipsos SA | - | ENXTPA:IPS |
| 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 | IPS | OCN | 2433 | IPG | HAVASA | |||
| ENXTPA:PUB | ENXTPA:IPS | DB:OCN | TSE:2433 | DB:IPG | BATS-CHIXE:HAVASA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 14.6% | 14.3% | 2.0% | -12.1% | 1.0% | NM- | ||
| 3Y CAGR | 17.4% | 3.6% | 1.7% | -2.0% | -10.2% | 15.3% | ||
| Latest Twelve Months | 26.5% | 28.0% | 6.4% | 449.5% | -37.2% | 3.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.2% | 7.7% | 9.6% | 3.4% | 9.1% | 6.5% | ||
| Prior Fiscal Year | 8.9% | 6.7% | 9.5% | 3.1% | 11.7% | 5.8% | ||
| Latest Fiscal Year | 10.4% | 8.4% | 9.4% | 2.6% | 7.5% | 6.0% | ||
| Latest Twelve Months | 10.4% | 8.4% | 9.4% | 3.2% | 7.5% | 6.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.8x | 4.4x | 7.2x | 3.4x | 6.5x | 2.9x | ||
| Price / LTM Sales | 1.3x | 0.7x | 0.9x | 0.4x | 1.0x | 0.4x | ||
| LTM P/E Ratio | 12.2x | 8.2x | 9.6x | 12.8x | 12.8x | 6.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 8.2x | 12.2x | 12.8x | |||||
| Historical LTM P/E Ratio | 6.9x | 6.9x | 6.9x | |||||
| Selected P/E Multiple | 10.1x | 10.6x | 11.1x | |||||
| (x) LTM Net Income | 173 | 173 | 173 | |||||
| (=) Equity Value | 1,740 | 1,832 | 1,924 | |||||
| (/) Shares Outstanding | 991.8 | 991.8 | 991.8 | |||||
| Implied Value Range | 1.75 | 1.85 | 1.94 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.75 | 1.85 | 1.94 | 1.20 | ||||
| Upside / (Downside) | 45.7% | 53.4% | 61.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PUB | IPS | OCN | 2433 | IPG | HAVASA | |
| Value of Common Equity | 20,285 | 1,684 | 14,245 | 390,717 | 8,975 | 1,195 | |
| (/) Shares Outstanding | 250.7 | 43.1 | 196.5 | 367.4 | 372.6 | 991.8 | |
| Implied Stock Price | 80.90 | 39.12 | 72.50 | 1,063.50 | 24.09 | 1.20 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.10 | 1.00 | 1.10 | 1.00 | |
| Implied Stock Price (Trading Cur) | 80.90 | 39.12 | 66.16 | 1,063.50 | 21.98 | 1.20 | |
| Trading Currency | EUR | EUR | EUR | JPY | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.10 | 1.00 | 1.10 | 1.00 | |