STAGWELL INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.9 USD | -3.23% |
|
+12.75% | +4.07% |
| 05-02 | B. Riley Adjusts Stagwell's Price Target to $10 From $9, Keeps Buy Rating | MT |
| 05-02 | Stagwell Inc. acquired Luxine Relations Publiques. | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 981.5 | 812.2 | 799.8 | 811.3 | - | - |
| Enterprise Value (EV) 1 | 981.5 | 812.2 | 1,826 | 2,526 | 2,455 | 2,378 |
| P/E ratio | - | 36.5 x | - | 25.3 x | 13.5 x | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.67 x | 0.3 x | 0.32 x | 0.29 x | 0.29 x | 0.26 x |
| EV / Revenue | 0.67 x | 0.3 x | 0.72 x | 0.91 x | 0.87 x | 0.76 x |
| EV / EBITDA | - | 1.8 x | 5.07 x | 6.01 x | 5.58 x | - |
| EV / FCF | - | 2.66 x | 59.3 x | 12.1 x | 11 x | - |
| FCF Yield | - | 37.6% | 1.69% | 8.28% | 9.05% | - |
| Price to Book | - | 3.82 x | 2.27 x | 1.78 x | 1.43 x | 0.8 x |
| Nbr of stocks (in thousands) | 113,202 | 130,790 | 120,634 | 117,581 | - | - |
| Reference price 2 | 8.670 | 6.210 | 6.630 | 6.900 | 6.900 | 6.900 |
| Announcement Date | 22-03-08 | 23-03-02 | 24-02-27 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,469 | 2,688 | 2,527 | 2,766 | 2,832 | 3,120 |
| EBITDA 1 | - | 451.1 | 360.1 | 420.7 | 439.8 | - |
| EBIT 1 | - | 159.2 | 90.53 | 193.6 | 213.8 | 293.9 |
| Operating Margin | - | 5.92% | 3.58% | 7% | 7.55% | 9.42% |
| Earnings before Tax (EBT) 1 | - | 73.5 | 91.07 | 108.9 | 148.9 | - |
| Net income 1 | 21.04 | 27.27 | 0.134 | 35.33 | 55.09 | 60.94 |
| Net margin | 1.43% | 1.01% | 0.01% | 1.28% | 1.95% | 1.95% |
| EPS 2 | - | 0.1700 | - | 0.2725 | 0.5100 | - |
| Free Cash Flow 1 | - | 305.5 | 30.81 | 209.2 | 222.1 | - |
| FCF margin | - | 11.37% | 1.22% | 7.56% | 7.84% | - |
| FCF Conversion (EBITDA) | - | 67.73% | 8.56% | 49.72% | 50.51% | - |
| FCF Conversion (Net income) | - | 1,120.48% | 22,994.78% | 592.11% | 403.24% | - |
| Dividend per Share 2 | - | - | - | - | - | - |
| Announcement Date | 22-03-08 | 23-03-02 | 24-02-27 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 672.9 | 663.8 | 708.2 | 622.4 | 632.3 | 617.6 | 654.9 | 670.1 | 667.3 | 686.4 | 735.4 | 697.5 |
| EBITDA 1 | - | 111.3 | 115.1 | 123.3 | 72.22 | 91.17 | 101.8 | 94.98 | 90.32 | 97.74 | 109.5 | 122.6 | 90.16 |
| EBIT 1 | - | 48.33 | 70.05 | -13.82 | 16.23 | 21.26 | 33.74 | 19.29 | 25.85 | 43.05 | 53.65 | 65.37 | 31.51 |
| Operating Margin | - | 7.18% | 10.55% | -1.95% | 2.61% | 3.36% | 5.46% | 2.95% | 3.86% | 6.45% | 7.82% | 8.89% | 4.52% |
| Earnings before Tax (EBT) 1 | - | 30.13 | 46.6 | -39.01 | -2.406 | -4.312 | 7.445 | 90.34 | 1.364 | 23.74 | 35.82 | 47.87 | 11.36 |
| Net income 1 | 12.68 | 10.46 | 10.61 | -6.478 | 0.443 | -4.693 | 0.653 | 1.286 | -1.506 | 7.1 | 12.2 | 17.01 | 7.862 |
| Net margin | - | 1.55% | 1.6% | -0.91% | 0.07% | -0.74% | 0.11% | 0.2% | -0.22% | 1.06% | 1.78% | 2.31% | 1.13% |
| EPS 2 | 0.1000 | 0.0800 | 0.0800 | -0.0500 | - | -0.0400 | 0.0100 | - | -0.0100 | 0.0625 | 0.0950 | 0.1200 | 0.0300 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 22-05-06 | 22-08-04 | 22-11-03 | 23-03-02 | 23-05-09 | 23-08-08 | 23-11-02 | 24-02-27 | 24-05-01 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 1,026 | 1,715 | 1,643 | 1,567 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 2.849 x | 4.077 x | 3.736 x | - |
| Free Cash Flow 1 | - | 306 | 30.8 | 209 | 222 | - |
| ROE (net income / shareholders' equity) | - | - | 37.2% | 8.84% | 8.07% | 8.74% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 1.630 | 2.920 | 3.880 | 4.840 | 8.580 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | 42 | 50.2 | 44.5 | 41.9 | - |
| Capex / Sales | - | 1.56% | 1.99% | 1.61% | 1.48% | - |
| Announcement Date | 22-03-08 | 23-03-02 | 24-02-27 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
6.9
USD
Average target price
8.214
USD
Spread / Average Target
+19.05%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +4.07% | 811M | |
| +24.70% | 28.23B | |
| +7.21% | 18.16B | |
| +2.85% | 12.97B | |
| -5.88% | 11.59B | |
| +7.92% | 10.94B | |
| +18.79% | 4.96B | |
| -11.04% | 3.8B | |
| +35.86% | 3.52B | |
| -4.13% | 3.26B |
- Stock Market
- Equities
- STGW Stock
- Financials Stagwell Inc.
