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 | 15.8x - 17.4x | 16.6x |
| Selected Fwd P/E Multiple | 9.3x - 10.3x | 9.8x |
| Fair Value | €20.61 - €22.78 | €21.70 |
| Upside | -8.4% - 1.3% | -3.5% |
| Benchmarks | - | Full Ticker |
| Omnicom Group Inc. | - | NYSE:OMC |
| Nexstar Media Group, Inc. | - | NasdaqGS:NXST |
| Fox Corporation | - | NasdaqGS:FOX |
| Comcast Corporation | - | NasdaqGS:CMCSA |
| Sirius XM Holdings Inc. | - | NasdaqGS:SIRI |
| The Interpublic Group of Companies, Inc. | - | DB:IPG |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| OMC | NXST | FOX | CMCSA | SIRI | IPG | |||
| NYSE:OMC | NasdaqGS:NXST | NasdaqGS:FOX | NasdaqGS:CMCSA | NasdaqGS:SIRI | DB:IPG | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 2.0% | 25.0% | -1.2% | 4.4% | NM- | 1.0% | ||
| 3Y CAGR | 1.7% | -5.6% | -11.3% | 4.6% | NM- | -10.2% | ||
| Latest Twelve Months | -2.2% | 53.9% | 19.8% | 1.9% | -320.7% | -54.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.6% | 14.1% | 11.1% | 10.3% | 5.2% | 9.0% | ||
| Prior Fiscal Year | 9.5% | 7.0% | 8.3% | 12.7% | 8.8% | 11.7% | ||
| Latest Fiscal Year | 9.4% | 13.0% | 10.7% | 13.1% | -19.1% | 7.5% | ||
| Latest Twelve Months | 9.2% | 11.8% | 11.6% | 12.7% | -19.3% | 5.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.7x | 6.3x | 7.7x | 5.6x | 7.0x | 7.1x | ||
| Price / LTM Sales | 1.0x | 1.0x | 1.5x | 1.1x | 0.9x | 1.0x | ||
| LTM P/E Ratio | 10.4x | 8.3x | 12.9x | 8.4x | -4.6x | 19.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -4.6x | 8.4x | 12.9x | |||||
| Historical LTM P/E Ratio | 12.9x | 13.4x | 20.9x | |||||
| Selected P/E Multiple | 15.8x | 16.6x | 17.4x | |||||
| (x) LTM Net Income | 494 | 494 | 494 | |||||
| (=) Equity Value | 7,790 | 8,200 | 8,610 | |||||
| (/) Shares Outstanding | 369.7 | 369.7 | 369.7 | |||||
| Implied Value Range | 21.07 | 22.18 | 23.29 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 18.74 | 19.72 | 20.71 | 22.49 | ||||
| Upside / (Downside) | -16.7% | -12.3% | -7.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | OMC | NXST | FOX | CMCSA | SIRI | IPG | |
| Value of Common Equity | 15,016 | 5,254 | 23,232 | 132,322 | 7,593 | 9,349 | |
| (/) Shares Outstanding | 195.1 | 30.1 | 449.6 | 3,733.7 | 337.9 | 369.7 | |
| Implied Stock Price | 76.96 | 174.27 | 51.67 | 35.44 | 22.47 | 25.29 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.12 | |
| Implied Stock Price (Trading Cur) | 76.96 | 174.27 | 51.67 | 35.44 | 22.47 | 22.49 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.12 | |