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 Ps Multiple | 0.6x - 0.6x | 0.6x |
| Selected Fwd Ps Multiple | 0.7x - 0.7x | 0.7x |
| Fair Value | £7.32 - £8.09 | £7.70 |
| Upside | 22.7% - 35.7% | 29.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Informa plc | - | LSE:INF |
| ITV plc | - | LSE:ITV |
| S4 Capital plc | - | LSE:SFOR |
| The Interpublic Group of Companies, Inc. | - | LSE:0JCK |
| Métropole Télévision S.A. | - | LSE:0MGL |
| WPP plc | - | BATS-CHIXE:WPPL |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| INF | ITV | SFOR | 0JCK | 0MGL | WPPL | |||
| LSE:INF | LSE:ITV | LSE:SFOR | LSE:0JCK | LSE:0MGL | BATS-CHIXE:WPPL | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 4.2% | 1.1% | 31.6% | 1.3% | -2.1% | 2.2% | ||
| 3Y CAGR | 30.9% | 0.3% | 7.3% | 0.3% | -1.9% | 4.8% | ||
| Latest Twelve Months | 11.4% | -3.8% | -16.1% | -2.3% | -0.3% | -0.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.3% | 10.6% | -8.2% | 9.1% | 16.9% | 0.0% | ||
| Prior Fiscal Year | 13.1% | 5.8% | -0.6% | 11.7% | 17.8% | 0.7% | ||
| Latest Fiscal Year | 8.4% | 11.7% | -36.2% | 7.5% | 13.2% | 3.7% | ||
| Latest Twelve Months | 8.4% | 11.7% | -36.2% | 7.5% | 13.2% | 3.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 13.4x | 7.7x | 4.9x | 7.1x | 5.7x | 6.1x | ||
| Price / LTM Sales | 2.9x | 0.9x | 0.3x | 1.1x | 1.4x | 0.4x | ||
| LTM P/E Ratio | 34.9x | 7.3x | -0.7x | 14.2x | 10.3x | 11.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 1.1x | 2.9x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.6x | 1.0x | |||||
| Selected Price / Sales Multiple | 0.6x | 0.6x | 0.6x | |||||
| (x) LTM Sales | 14,741 | 14,741 | 14,741 | |||||
| (=) Equity Value | 8,253 | 8,687 | 9,122 | |||||
| (/) Shares Outstanding | 1,073.0 | 1,073.0 | 1,073.0 | |||||
| Implied Value Range | 7.69 | 8.10 | 8.50 | |||||
| FX Rate: GBP/GBP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 7.69 | 8.10 | 8.50 | 5.96 | ||||
| Upside / (Downside) | 29.0% | 35.8% | 42.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | INF | ITV | SFOR | 0JCK | 0MGL | WPPL | |
| Value of Common Equity | 10,399 | 2,974 | 213 | 9,758 | 1,778 | 6,397 | |
| (/) Shares Outstanding | 1,318.7 | 3,716.9 | 608.7 | 372.6 | 125.8 | 1,073.0 | |
| Implied Stock Price | 7.89 | 0.80 | 0.35 | 26.19 | 14.14 | 5.96 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.89 | 0.80 | 0.35 | 26.19 | 14.14 | 5.96 | |
| Trading Currency | GBP | GBP | GBP | USD | EUR | GBP | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |