Valuation Ipsos Tradegate

Stocks

Real-time Tradegate 05:12:58 2026-08-19 EDT			5-day change	1st Jan Change
38.24 ^EUR	-1.19%		+0.89%	+13.09%

06:32am	Poll finds most Americans believe Trump has inappropriately profited in office	RE
06:03am	Most Americans believe Trump has inappropriately profited since returning to power, Reuters/Ipsos poll finds	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,832	2,598	2,451	1,977	1,478	1,622	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	9.69%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,978	1,884	1,717
Change	-	20.84%	3.72%	-20.34%	-14.45%	7.68%	-4.76%	-8.83%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.96x	7.29x	6.83x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.96x	0.93x	0.85x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.79x	1.03x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.63x	0.61x	0.6x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.77x	0.71x	0.63x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.95x	4.44x	3.86x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.43x	5.72x	4.94x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.99x	8.57x	7.1x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10%	11.7%	14.1%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.134	2.303	2.45
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.52%	5.96%	6.34%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.854	5.302	5.654
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	44%	43.4%	43.3%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,566	2,642	2,723
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	399.8	424.1	445.3
EBIT ¹	277.4	314.7	312.4	319.5	309.3	307.8	329.3	347.4
Net income ¹	183.9	215.2	159.7	204.5	186.6	196	222	237.1
Net Debt ¹	317.8	-	244.3	169.8	358.3	356.1	262	95.75
Reference price ²	41.25	58.50	56.75	45.92	34.26	38.64	38.64	38.64
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	41,968	-	-
Announcement Date	2/23/22	2/15/23	2/21/24	2/26/25	2/24/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PUBLICIS GROUPE S.A.	14.55x	1.6x	7.27x	3.85%	29.49B
OMNICOM GROUP., INC.	10x	1.11x	6.21x	3.98%	23.68B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.75x	5.2x	9.47x	7.44%	10.62B
JCDECAUX SE	16.31x	1.3x	4.09x	2.89%	5.9B
WPP PLC	44.33x	0.73x	4.35x	3.84%	5.72B
NIQ GLOBAL INTELLIGENCE PLC	-56.23x	1.77x	7.42x	0%	5.11B
CYBERAGENT, INC.	14.67x	0.5x	4.89x	1.63%	3.99B
MAGNITE, INC.	36.16x	4.7x	12.73x	-.--%	3.52B
Average	11.44x	2.11x	7.05x	2.95%	11B
Weighted average by Cap.	11.80x	1.91x	6.96x	3.77%