Valuation M&C Saatchi plc

Stocks

Market Closed - London S.E. 11:35:20 2026-09-11 EDT			5-day change	1st Jan Change
142.00 ^GBX	-0.70%		-4.05%	+8.40%

09-08	Dani Bassil, Simon Wassef, Jeremy Hogg, Anita Zanesco, Remi Couzelas, and Jack Playfair cancelled the acquisition of The Australia and New Zealand business from M&C Saatchi plc in a management buyout transaction.	CI
07-21	Dani Bassil, Simon Wassef, Jeremy Hogg, Anita Zanesco, Remi Couzelas, and Jack Playfair signed a heads of terms agreement to acquire The Australia and New Zealand business from M&C Saatchi plc in a management buyout transaction.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	206	184.6	195.6	207.8	158.8	168.9	-	-
Change	-	-10.39%	5.96%	6.25%	-23.6%	6.38%	-	-
Enterprise Value (EV) ¹	171.6	154.3	187.2	237.7	144.9	192.1	180.3	169.1
Change	-	-10.06%	21.3%	26.94%	-39.05%	32.59%	-6.11%	-6.21%
P/E	-	2,157x	-55.4x	14.4x	-70.8x	11.5x	9.31x	8.72x
PBR	-	-	-	5.17x	4.58x	4.23x	2.95x	2.21x
PEG	-	-	0x	-0x	1x	-0x	0.4x	1.29x
Capitalization / Revenue	0.83x	0.68x	0.77x	0.9x	0.76x	0.79x	0.76x	0.74x
EV / Revenue	0.69x	0.57x	0.74x	1.03x	0.69x	0.9x	0.81x	0.74x
EV / EBITDA	4.2x	3.42x	4.51x	5.66x	4.59x	5.47x	4.71x	4.3x
EV / EBIT	5.52x	4.36x	5.77x	10.6x	5.81x	6.8x	5.75x	5.18x
EV / FCF	10.5x	9.14x	-34.6x	14.6x	9.76x	13.2x	11.3x	9.32x
FCF Yield	9.51%	10.9%	-2.89%	6.85%	10.2%	7.59%	8.84%	10.7%
Dividend per Share ²	-	0.015	0.016	0.0195	-	0.019	0.021	-
Rate of return	-	0.99%	1%	1.15%	-	1.34%	1.48%	-
EPS ²	-	0.0007	-0.0289	0.1184	-0.0185	0.1238	0.1526	0.1629
Distribution rate	-	2,143%	-55.4%	16.5%	-	15.4%	13.8%	-
Net sales ¹	249.3	271.1	252.8	231.4	210	214	221.8	229.8
EBITDA ¹	40.82	45.17	41.54	42.01	31.54	35.12	38.26	39.31
EBIT ¹	31.1	35.39	32.44	22.5	24.94	28.26	31.39	32.65
Net income ¹	-	0.09	-3.529	14.73	-2.234	14.81	18.45	19.83
Net Debt ¹	-34.4	-30.26	-8.383	29.83	-13.92	23.17	11.42	0.225
Reference price ²	1.685	1.510	1.600	1.700	1.310	1.420	1.420	1.420
Nbr of stocks (in thousands)	122,257	122,257	122,257	122,257	121,210	118,953	-	-
Announcement Date	4/29/22	4/18/23	4/10/24	3/27/25	4/20/26	-	-	-

¹GBP in Million²GBP

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.($)
M&C SAATCHI PLC	11.47x	0.9x	5.47x	1.34%	228M
PUBLICIS GROUPE S.A.	13.81x	1.52x	6.88x	4.06%	28.06B
OMNICOM GROUP., INC.	9.16x	1.03x	5.77x	4.34%	21.68B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.96x	5.21x	9.06x	7.15%	10.23B
JCDECAUX SE	16.22x	1.33x	4.18x	2.86%	6.01B
WPP PLC	41.05x	0.7x	4.18x	4.1%	5.35B
NIQ GLOBAL INTELLIGENCE PLC	-55.46x	1.81x	7.62x	0%	5.26B
CYBERAGENT, INC.	14.43x	0.48x	4.83x	1.64%	4.07B
MAGNITE, INC.	35.04x	4.56x	12.35x	-.--%	3.41B
Average	10.85x	1.95x	6.71x	2.83%	9.37B
Weighted average by Cap.	10.85x	1.87x	6.66x	3.88%