Valuation WPP plc

Equities

Market Closed - London S.E. Other stock markets 11:35:06 2026-02-13 EST			5-day change	1st Jan Change
272.90 ^GBX	+5.24%		+1.90%	-19.14%

02-11	European Equities Traded in the US as American Depositary Receipts Slightly Higher in Wednesday Trading	MT
02-10	European Equities Traded in the US as American Depositary Receipts Little Changed in Tuesday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,729	12,859	8,736	8,050	8,878	2,928	2,928	-
Change	-	32.17%	-32.06%	-7.86%	10.29%	-67.02%	0%	-
Enterprise Value (EV) ¹	10,424	13,760	11,216	10,554	10,568	5,655	5,626	5,410
Change	-	32%	-18.49%	-5.9%	0.14%	-46.49%	-0.51%	-3.85%
P/E ratio	-3.3x	21.3x	13.4x	74.6x	16.7x	6.55x	6.9x	5.9x
PBR	2.02x	3.79x	2.54x	2.4x	2.56x	0.81x	0.76x	0.7x
PEG	-	-0x	0.8x	-0.9x	0x	-0.4x	-1.36x	0.3x
Capitalization / Revenue	1x	1.24x	0.74x	0.68x	0.78x	0.29x	0.3x	0.3x
EV / Revenue	1.07x	1.32x	0.95x	0.89x	0.93x	0.56x	0.58x	0.55x
EV / EBITDA	5.75x	6.8x	4.95x	4.73x	4.92x	3.38x	3.44x	3.26x
EV / EBIT	8.2x	8.71x	6.18x	5.91x	6.05x	4.23x	4.39x	4.15x
EV / FCF	5.68x	7.91x	22.8x	9.95x	8.67x	13.4x	6.83x	6.35x
FCF Yield	17.6%	12.6%	4.39%	10.1%	11.5%	7.46%	14.7%	15.8%
Dividend per Share ²	0.24	0.312	0.394	0.394	0.394	0.2523	0.2328	0.2569
Rate of return	3%	2.79%	4.8%	5.23%	4.76%	9.25%	8.53%	9.41%
EPS ²	-2.427	0.525	0.612	0.101	0.494	0.4166	0.3954	0.4624
Distribution rate	-9.89%	59.4%	64.4%	390%	79.8%	60.6%	58.9%	55.6%
Net sales ¹	9,762	10,397	11,799	11,860	11,359	10,137	9,729	9,890
EBITDA ¹	1,812	2,024	2,267	2,233	2,148	1,673	1,633	1,660
EBIT ¹	1,271	1,580	1,816	1,786	1,747	1,337	1,282	1,305
Net income ¹	-2,974	637.7	682.7	110.4	542	448.2	401.9	461.7
Net Debt ¹	695.6	901.1	2,479	2,504	1,690	2,727	2,698	2,481
Reference price ²	8.000	11.195	8.202	7.530	8.274	2.729	2.729	2.729
Nbr of stocks (in thousands)	1,216,111	1,148,624	1,065,133	1,069,034	1,072,999	1,072,999	1,072,999	-
Announcement Date	3/11/21	2/24/22	2/23/23	2/22/24	2/27/25	-	-	-

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.($)
WPP PLC	6.55x	0.56x	3.38x	9.25%	3.99B
OMNICOM GROUP., INC.	12x	1x	6.25x	4.33%	21.71B
PUBLICIS GROUPE S.A.	11.24x	1.22x	5.6x	5.07%	21.66B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	22.68x	7.9x	13.89x	4.63%	15.22B
CYBERAGENT, INC.	17.93x	0.54x	5.82x	1.52%	4.37B
JCDECAUX SE	14.24x	1.67x	4.97x	3.61%	4.2B
NIQ GLOBAL INTELLIGENCE PLC	-10.42x	1.51x	6.98x	-	3.18B
HAKUHODO DY HOLDINGS INC	19.58x	0.47x	6.65x	2.75%	2.74B
HUNAN TV & BROADCAST INTERMEDIARY CO., LTD.	67.82x	-	-	-	2.37B
Average	17.96x	1.86x	6.69x	4.45%	8.82B
Weighted average by Cap.	15.04x	2.41x	7.38x	4.61%