Valuation WPP plc

Stocks

Market Closed - London S.E. 11:35:13 2026-09-16 EDT			5-day change	1st Jan Change
381.20 ^GBX	-0.76%		+3.17%	+12.95%

09-15	Berenberg Raises Price Target on WPP to GBP4.70 From GBP4.05, Keeps Buy Rating	MT
09-15	Berenberg Affirms 'Positive View' on WPP After Sales Briefing, Expert Calls; Estimates, Price Target Up	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,859	8,736	8,050	8,878	3,641	4,111	-	-
Change	-	-32.06%	-7.86%	10.29%	-58.99%	12.92%	-	-
Enterprise Value (EV) ¹	13,760	11,216	10,554	10,568	3,641	7,057	7,001	6,978
Change	-	-18.49%	-5.9%	0.14%	-65.55%	93.83%	-0.8%	-0.32%
P/E	21.3x	13.4x	74.6x	16.7x	-16.9x	42.6x	20x	17.2x
PBR	3.79x	2.54x	2.4x	2.56x	1.43x	1.46x	1.35x	1.21x
PEG	-	0.8x	-0.9x	0x	0x	-0x	0x	1.1x
Capitalization / Revenue	1.24x	0.74x	0.68x	0.78x	0.36x	0.42x	0.42x	0.42x
EV / Revenue	1.32x	0.95x	0.89x	0.93x	0.36x	0.72x	0.72x	0.71x
EV / EBITDA	6.8x	4.95x	4.73x	4.92x	2.09x	4.32x	4.24x	4.08x
EV / EBIT	8.71x	6.18x	5.91x	6.05x	2.68x	5.79x	5.67x	5.44x
EV / FCF	7.91x	22.8x	9.95x	8.67x	5.75x	32x	23.3x	12.4x
FCF Yield	12.6%	4.39%	10.1%	11.5%	17.4%	3.12%	4.3%	8.08%
Dividend per Share ²	0.312	0.394	0.394	0.394	0.15	0.1503	0.1661	0.1916
Rate of return	2.79%	4.8%	5.23%	4.76%	4.44%	3.94%	4.36%	5.03%
EPS ²	0.525	0.612	0.101	0.494	-0.2	0.0894	0.1908	0.2215
Distribution rate	59.4%	64.4%	390%	79.8%	-75%	168%	87%	86.5%
Net sales ¹	10,397	11,799	11,860	11,359	10,176	9,745	9,708	9,878
EBITDA ¹	2,024	2,267	2,233	2,148	1,746	1,632	1,652	1,708
EBIT ¹	1,580	1,816	1,786	1,747	1,360	1,219	1,234	1,283
Net income ¹	637.7	682.7	110.4	542	-215	274	181.7	246.1
Net Debt ¹	901.1	2,479	2,504	1,690	-	2,946	2,889	2,867
Reference price ²	11.195	8.202	7.530	8.274	3.375	3.812	3.812	3.812
Nbr of stocks (in thousands)	1,148,624	1,065,133	1,069,034	1,072,999	1,078,763	1,078,525	-	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/27/25	2/26/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WPP PLC	42.95x	0.73x	4.34x	3.91%	5.59B
PUBLICIS GROUPE S.A.	14.09x	1.55x	7.03x	3.97%	28.48B
OMNICOM GROUP., INC.	9.68x	1.05x	5.92x	4.27%	21.91B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.8x	5.14x	8.94x	7.24%	10.09B
JCDECAUX SE	16.34x	1.34x	4.21x	2.84%	6.02B
NIQ GLOBAL INTELLIGENCE PLC	-57.64x	1.86x	7.81x	0%	5.47B
CYBERAGENT, INC.	14.8x	0.5x	5x	1.6%	4.13B
MAGNITE, INC.	34.95x	4.55x	12.32x	-.--%	3.4B
HAKUHODO DY HOLDINGS INC	19.58x	0.41x	4.93x	2.41%	3.07B
Average	11.84x	1.90x	6.72x	2.92%	9.8B
Weighted average by Cap.	11.30x	1.82x	6.69x	3.77%