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 Pb Multiple | 1.4x - 1.5x | 1.5x |
| Historical Pb Multiple | 1.2x - 1.6x | 1.5x |
| Fair Value | £6.86 - £7.58 | £7.22 |
| Upside | -12.7% - -3.5% | -8.1% |
| Benchmarks | - | Full Ticker |
| WPP plc | - | LSE:WPP |
| ITV plc | - | LSE:ITV |
| Atresmedia Corporación de Medios de Comunicación, S.A. | - | LSE:0MJT |
| Métropole Télévision S.A. | - | LSE:0MGL |
| Lagardere SA | - | LSE:0HB2 |
| Informa plc | - | LSE:INF |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| WPP | ITV | 0MJT | 0MGL | 0HB2 | INF | |||
| LSE:WPP | LSE:ITV | LSE:0MJT | LSE:0MGL | LSE:0HB2 | LSE:INF | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -8.6% | -2.9% | 0.4% | -0.1% | -2.6% | 5.7% | ||
| 3Y CAGR | -5.3% | 2.6% | 0.5% | -15.0% | NM- | 106.1% | ||
| Latest Twelve Months | 392.7% | 94.3% | -29.7% | -26.2% | 20.9% | -28.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.0% | 10.6% | 12.4% | 16.9% | -2.9% | 9.3% | ||
| Prior Fiscal Year | 0.7% | 5.8% | 19.3% | 17.8% | 1.7% | 13.1% | ||
| Latest Fiscal Year | 3.7% | 11.7% | 13.1% | 13.2% | 1.9% | 8.4% | ||
| Latest Twelve Months | 3.7% | 11.7% | 13.1% | 13.2% | 1.9% | 8.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 3.4% | 26.4% | 17.7% | 21.3% | -7.7% | -1.2% | ||
| Prior Fiscal Year | 3.1% | 11.6% | 23.7% | 18.7% | 16.0% | 6.0% | ||
| Latest Twelve Months | 15.8% | 22.7% | 15.1% | 13.2% | 18.5% | 4.5% | ||
| Next Fiscal Year | 24.0% | 18.1% | 14.5% | 12.3% | 23.4% | 11.2% | ||
| Two Fiscal Years Forward | 22.0% | 19.8% | 13.8% | 12.8% | 22.9% | 11.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.4x | 0.8x | 1.5x | 1.2x | 0.3x | 2.9x | ||
| Price / LTM EPS | 11.9x | 7.2x | 11.1x | 9.0x | 17.0x | 34.4x | ||
| Price / Book | 1.9x | 1.6x | 1.6x | 1.2x | 2.9x | 1.6x | ||
| Price / Fwd Book | 1.7x | 1.7x | 1.6x | 1.2x | 2.5x | 1.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.2x | 1.6x | 2.9x | |||||
| Historical P/B Ratio | 1.2x | 1.5x | 1.6x | |||||
| Selected P/B Multiple | 1.4x | 1.5x | 1.5x | |||||
| (x) Book Value | 6,485 | 6,485 | 6,485 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WPP | ITV | 0MJT | 0MGL | 0HB2 | INF | |
| Value of Common Equity | 6,432 | 2,931 | 1,342 | 1,567 | 2,857 | 10,239 | |
| (/) Shares Outstanding | 1,073.0 | 3,758.2 | 225.2 | 125.8 | 141.5 | 1,303.6 | |
| Implied Stock Price | 5.99 | 0.78 | 5.96 | 12.46 | 20.20 | 7.85 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5.99 | 0.78 | 5.96 | 12.46 | 20.20 | 7.85 | |
| Trading Currency | GBP | GBP | EUR | EUR | EUR | GBP | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |