|
Market Closed -
Nasdaq
16:00:00 2026-09-15 EDT
|
5-day change | 1st Jan Change | ||
| 8.690 USD | -1.25% |
|
+0.23% | +77.71% |
| 08-27 | Stagwell, Adobe Expand Strategic Partnership | MT |
| 08-04 | Stagwell Inc Announces Appointment of Beth J. Kaplan as Director, Effective July 31, 2026 | CI |
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 | 2,124 | - | - |
| Change | - | -17.25% | -1.53% | -5.44% | 63.01% | 72.32% | - | - |
| Enterprise Value (EV) 1 | 981.5 | 812.2 | 1,826 | 1,979 | 2,454 | 3,472 | 3,541 | 3,796 |
| Change | - | -17.25% | 124.81% | 8.36% | 24.04% | 41.46% | 1.99% | 7.22% |
| P/E | - | 36.5x | - | 329x | 61.1x | 35.5x | 15.6x | 14x |
| PBR | - | 3.82x | 2.27x | 2.2x | 1.71x | 2.87x | 2.5x | - |
| PEG | - | - | - | - | 0x | 0x | 0x | 1.2x |
| Capitalization / Revenue | 0.67x | 0.3x | 0.32x | 0.27x | 0.42x | 0.65x | 0.64x | 0.6x |
| EV / Revenue | 0.67x | 0.3x | 0.72x | 0.7x | 0.84x | 1.07x | 1.07x | 1.08x |
| EV / EBITDA | - | 1.8x | 5.07x | 4.82x | 5.82x | 6.9x | 6.77x | 6.6x |
| EV / EBIT | - | 5.1x | 20.2x | 14.8x | 15.4x | 18.5x | 14.6x | 11.4x |
| EV / FCF | - | 2.66x | 47.3x | 22.3x | 13.7x | 12.8x | 13.1x | 9.68x |
| FCF Yield | - | 37.6% | 2.11% | 4.49% | 7.33% | 7.79% | 7.61% | 10.3% |
| 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 | 3,246 | 3,321 | 3,523 |
| EBITDA 1 | - | 451.1 | 360.1 | 410.8 | 421.9 | 503 | 523.2 | 575.5 |
| EBIT 1 | - | 159.2 | 90.53 | 133.6 | 159 | 187.5 | 243.2 | 331.9 |
| 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 | 1,347 | 1,416 | 1,672 |
| Reference price 2 | 8.670 | 6.210 | 6.630 | 6.580 | 4.890 | 8.690 | 8.690 | 8.690 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 35.47x | 1.07x | 6.9x | - | 2.12B | |
| 14.09x | 1.55x | 7.03x | 3.97% | 28.48B | |
| 9.68x | 1.05x | 5.92x | 4.27% | 21.91B | |
| 11.8x | 5.14x | 8.94x | 7.24% | 10.09B | |
| 16.34x | 1.34x | 4.21x | 2.84% | 6.02B | |
| 42.95x | 0.73x | 4.34x | 3.91% | 5.59B | |
| -57.64x | 1.86x | 7.81x | 0% | 5.47B | |
| 14.8x | 0.5x | 5x | 1.6% | 4.13B | |
| 34.95x | 4.55x | 12.32x | -.--% | 3.4B | |
| Average | 13.61x | 1.98x | 6.94x | 2.98% | 9.69B | |
| Weighted average by Cap. | 11.59x | 1.85x | 6.76x | 3.82% |
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
