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 | 426.6x - 471.5x | 449.1x |
| Selected Fwd P/E Multiple | 5.0x - 5.6x | 5.3x |
| Fair Value | $4.28 - $4.73 | $4.51 |
| Upside | -21.0% - -12.6% | -16.8% |
| Benchmarks | - | Full Ticker |
| The Interpublic Group of Companies, Inc. | - | NYSE:IPG |
| Omnicom Group Inc. | - | NYSE:OMC |
| Advantage Solutions Inc. | - | NasdaqGS:ADV |
| Magnite, Inc. | - | NasdaqGS:MGNI |
| Cumulus Media Inc. | - | NasdaqGM:CMLS |
| Stagwell Inc. | - | NasdaqGS:STGW |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| IPG | OMC | ADV | MGNI | CMLS | STGW | |||
| NYSE:IPG | NYSE:OMC | NasdaqGS:ADV | NasdaqGS:MGNI | NasdaqGM:CMLS | NasdaqGS:STGW | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 1.0% | 2.0% | NM- | NM- | NM- | -33.3% | ||
| 3Y CAGR | -10.2% | 1.7% | NM- | 605.1% | NM- | NM- | ||
| Latest Twelve Months | -37.2% | -2.2% | -365.2% | 114.3% | -140.3% | 1585.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.1% | 9.6% | -8.8% | -16.0% | -5.5% | 3.1% | ||
| Prior Fiscal Year | 11.7% | 9.5% | -2.1% | -25.7% | -14.0% | 0.0% | ||
| Latest Fiscal Year | 7.5% | 9.4% | -10.7% | 3.4% | -34.2% | 0.1% | ||
| Latest Twelve Months | 7.5% | 9.4% | -10.7% | 3.4% | -34.2% | 0.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.8x | 7.5x | 5.6x | 16.1x | 12.5x | 11.1x | ||
| Price / LTM Sales | 1.0x | 1.0x | 0.1x | 2.2x | 0.0x | 0.5x | ||
| LTM P/E Ratio | 13.6x | 10.2x | -1.0x | 63.6x | 0.0x | 637.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -1.0x | 10.2x | 63.6x | |||||
| Historical LTM P/E Ratio | -53.4x | 39.5x | 637.6x | |||||
| Selected P/E Multiple | 426.6x | 449.1x | 471.5x | |||||
| (x) LTM Net Income | 2 | 2 | 2 | |||||
| (=) Equity Value | 964 | 1,014 | 1,065 | |||||
| (/) Shares Outstanding | 265.7 | 265.7 | 265.7 | |||||
| Implied Value Range | 3.63 | 3.82 | 4.01 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.63 | 3.82 | 4.01 | 5.42 | ||||
| Upside / (Downside) | -33.1% | -29.6% | -26.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | IPG | OMC | ADV | MGNI | CMLS | STGW | |
| Value of Common Equity | 9,368 | 15,103 | 395 | 1,450 | 5 | 1,440 | |
| (/) Shares Outstanding | 372.6 | 196.6 | 321.4 | 143.0 | 17.2 | 265.7 | |
| Implied Stock Price | 25.14 | 76.83 | 1.23 | 10.14 | 0.28 | 5.42 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 25.14 | 76.83 | 1.23 | 10.14 | 0.28 | 5.42 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |