|
Market Closed -
Nasdaq
16:00:00 2026-10-06 EDT
|
5-day change | 1st Jan Change | ||
| 8.500 USD | -0.35% |
|
+3.91% | +73.82% |
Company Valuation: Stagwell Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 981.5 | 812.2 | 799.8 | 756.3 | 1,233 | 2,078 | - | - |
| Change | - | -17.25% | -1.53% | -5.44% | 63.01% | 68.55% | - | - |
| Enterprise Value (EV) 1 | 981.5 | 812.2 | 1,826 | 1,979 | 2,454 | 3,429 | 3,406 | 3,431 |
| Change | - | -17.25% | 124.81% | 8.36% | 24.04% | 39.7% | -0.67% | 0.73% |
| P/E | - | 36.5x | - | 329x | 61.1x | 34.7x | 15.3x | 13.7x |
| PBR | - | 3.82x | 2.27x | 2.2x | 1.71x | 2.81x | 2.44x | - |
| PEG | - | - | - | - | 0x | 0x | 0x | 1.2x |
| Capitalization / Revenue | 0.67x | 0.3x | 0.32x | 0.27x | 0.42x | 0.64x | 0.62x | 0.59x |
| EV / Revenue | 0.67x | 0.3x | 0.72x | 0.7x | 0.84x | 1.06x | 1.02x | 0.97x |
| EV / EBITDA | - | 1.8x | 5.07x | 4.82x | 5.82x | 6.81x | 6.41x | 5.65x |
| EV / EBIT | - | 5.1x | 20.2x | 14.8x | 15.4x | 18.6x | 13.7x | 9.45x |
| EV / FCF | - | 2.66x | 47.3x | 22.3x | 13.7x | 12.7x | 12.6x | 8.75x |
| FCF Yield | - | 37.6% | 2.11% | 4.49% | 7.33% | 7.88% | 7.91% | 11.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | - | 0.17 | - | 0.02 | 0.08 | 0.245 | 0.556 | 0.62 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,469 | 2,688 | 2,527 | 2,841 | 2,909 | 3,245 | 3,337 | 3,523 |
| EBITDA 1 | - | 451.1 | 360.1 | 410.8 | 421.9 | 503.3 | 530.9 | 607.5 |
| EBIT 1 | - | 159.2 | 90.53 | 133.6 | 159 | 184.5 | 249.4 | 363.2 |
| Net income 1 | 21.04 | 27.27 | 0.134 | 2.259 | 29.1 | 54.51 | 113.2 | 190 |
| Net Debt 1 | - | - | 1,026 | 1,222 | 1,221 | 1,351 | 1,328 | 1,353 |
| Reference price 2 | 8.670 | 6.210 | 6.630 | 6.580 | 4.890 | 8.500 | 8.500 | 8.500 |
| Nbr of stocks (in thousands) | 113,202 | 130,790 | 120,634 | 114,940 | 252,118 | 244,475 | - | - |
| Announcement Date | 3/8/22 | 3/2/23 | 2/27/24 | 2/27/25 | 3/10/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.82x | 1.06x | 6.83x | - | 2.09B | |
| 13.62x | 1.48x | 6.73x | 4.16% | 26.36B | |
| 9.2x | 1x | 5.64x | 4.4% | 20.64B | |
| 11.98x | 5.2x | 9.02x | 7.18% | 10.19B | |
| 131.89x | 0.54x | 89.06x | - | 6.62B | |
| 16.2x | 1.33x | 4.61x | 2.85% | 5.82B | |
| 11.01x | 0.77x | 4.83x | -.--% | 5.81B | |
| 16.48x | 0.71x | 4.32x | 4.04% | 5.31B | |
| -53.84x | 1.78x | 7.48x | 0% | 5.11B | |
| Average | 21.26x | 1.54x | 15.39x | 3.23% | 9.77B | |
| Weighted average by Cap. | 18.05x | 1.63x | 12.58x | 3.93% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- STGW Stock
- Valuation Stagwell Inc.
Select your edition
All financial news and data tailored to specific country editions
