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 | 0.3x - 0.3x | 0.3x |
| Selected Fwd Ps Multiple | 0.3x - 0.3x | 0.3x |
| Fair Value | £0.37 - £0.41 | £0.39 |
| Upside | 57.2% - 73.7% | 65.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| WPP plc | - | LSE:WPP |
| Publicis Groupe S.A. | - | LSE:0FQI |
| Omnicom Group Inc. | - | LSE:0KBK |
| The Interpublic Group of Companies, Inc. | - | LSE:0JCK |
| Dentsu Group Inc. | 432,400.0% | TSE:4324 |
| S4 Capital plc | - | LSE:SFOR |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| WPP | 0FQI | 0KBK | 0JCK | 4324 | SFOR | |||
| LSE:WPP | LSE:0FQI | LSE:0KBK | LSE:0JCK | TSE:4324 | LSE:SFOR | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 2.2% | 7.8% | 1.0% | 1.3% | 6.1% | 31.6% | ||
| 3Y CAGR | 4.8% | 10.9% | 3.2% | 0.3% | 9.1% | 7.3% | ||
| Latest Twelve Months | -0.7% | 9.9% | 5.2% | -4.3% | 6.9% | -16.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.0% | 8.6% | 9.7% | 9.0% | -2.1% | -8.3% | ||
| Prior Fiscal Year | 0.7% | 8.9% | 9.5% | 11.7% | -0.8% | -1.4% | ||
| Latest Fiscal Year | 3.7% | 10.4% | 9.4% | 7.5% | -13.6% | -36.2% | ||
| Latest Twelve Months | 3.7% | 10.1% | 8.7% | 5.5% | -13.5% | -36.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.0x | 8.6x | 7.3x | 6.8x | 4.9x | 3.8x | ||
| Price / LTM Sales | 0.3x | 1.3x | 0.9x | 1.0x | 0.5x | 0.2x | ||
| LTM P/E Ratio | 8.3x | 12.3x | 10.0x | 18.1x | -3.9x | -0.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.9x | 1.3x | |||||
| Historical LTM P/S Ratio | 0.2x | 1.1x | 8.5x | |||||
| Selected Price / Sales Multiple | 0.3x | 0.3x | 0.3x | |||||
| (x) LTM Sales | 848 | 848 | 848 | |||||
| (=) Equity Value | 229 | 241 | 253 | |||||
| (/) Shares Outstanding | 612.6 | 612.6 | 612.6 | |||||
| Implied Value Range | 0.37 | 0.39 | 0.41 | |||||
| FX Rate: GBP/GBP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.37 | 0.39 | 0.41 | 0.24 | ||||
| Upside / (Downside) | 57.2% | 65.4% | 73.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WPP | 0FQI | 0KBK | 0JCK | 4324 | SFOR | |
| Value of Common Equity | 4,516 | 21,094 | 13,758 | 8,969 | 743,931 | 146 | |
| (/) Shares Outstanding | 1,078.8 | 250.8 | 193.7 | 369.7 | 259.6 | 612.6 | |
| Implied Stock Price | 4.19 | 84.10 | 71.02 | 24.26 | 2,866.00 | 0.24 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4.19 | 84.10 | 71.02 | 24.26 | 2,866.00 | 0.24 | |
| Trading Currency | GBP | EUR | USD | USD | JPY | GBP | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |