Valuation WPP plc

Equities

Market Closed - London S.E. Other stock markets 11:35:29 2024-09-13 EDT			5-day change	1st Jan Change
741.20 ^GBX	+0.16%		+0.27%	-1.57%

09-12	Durex makes India condom push for women, rural consumers	RE
09-10	WPP buys New Commercial Arts for unspecified sum	AN

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	13,253	9,729	12,859	8,736	8,050	7,951	-	-
Change	-	-26.59%	32.17%	-32.06%	-7.86%	-1.22%	-	-
Enterprise Value (EV) ¹	14,793	10,424	13,760	11,216	10,554	10,739	10,544	10,200
Change	-	-29.53%	32%	-18.49%	-5.9%	1.76%	-1.81%	-3.27%
P/E ratio	21.5x	-3.3x	21.3x	13.4x	74.6x	10.8x	9.86x	8.82x
PBR	1.65x	2.02x	3.79x	2.54x	2.4x	2.18x	1.94x	1.75x
PEG	-	0x	-0x	0.8x	-0.9x	0x	1.06x	0.7x
Capitalization / Revenue	1.22x	1x	1.24x	0.74x	0.68x	0.69x	0.69x	0.67x
EV / Revenue	1.36x	1.07x	1.32x	0.95x	0.89x	0.93x	0.91x	0.85x
EV / EBITDA	6.94x	5.75x	6.8x	4.95x	4.73x	5.13x	4.95x	4.64x
EV / EBIT	9.11x	8.2x	8.71x	6.18x	5.91x	6.03x	5.82x	5.43x
EV / FCF	9.79x	5.68x	7.91x	22.8x	9.95x	11.7x	10.5x	8.8x
FCF Yield	10.2%	17.6%	12.6%	4.39%	10.1%	8.58%	9.5%	11.4%
Dividend per Share ²	0.227	0.24	0.312	0.394	0.394	0.3794	0.3891	0.3942
Rate of return	2.13%	3%	2.79%	4.8%	5.23%	5.12%	5.25%	5.32%
EPS ²	0.495	-2.427	0.525	0.612	0.101	0.6876	0.7516	0.8406
Distribution rate	45.9%	-9.89%	59.4%	64.4%	390%	55.2%	51.8%	46.9%
Net sales ¹	10,847	9,762	10,397	11,799	11,860	11,553	11,591	11,936
EBITDA ¹	2,131	1,812	2,024	2,267	2,233	2,092	2,129	2,200
EBIT ¹	1,623	1,271	1,580	1,816	1,786	1,781	1,811	1,880
Net income ¹	624.1	-2,974	637.7	682.7	110.4	741.2	838.1	930.1
Net Debt ¹	1,540	695.6	901.1	2,479	2,504	2,788	2,593	2,249
Reference price ²	10.665	8.000	11.195	8.202	7.530	7.412	7.412	7.412
Nbr of stocks (in thousands)	1,242,655	1,216,111	1,148,624	1,065,133	1,069,034	1,072,751	-	-
Announcement Date	20-02-27	21-03-11	22-02-24	23-02-23	24-02-22	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
WPP PLC	10.78x	0.93x	5.13x	+5.12%	10.45B
PUBLICIS GROUPE S.A.	15.64x	1.65x	7.56x	+3.68%	26.86B
OMNICOM GROUP., INC.	13.19x	1.35x	8.25x	+2.92%	19.56B
THE INTERPUBLIC GROUP OF COMPANIES, INC.	11.75x	1.29x	6.95x	+4.23%	11.59B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	14.26x	5.62x	9.61x	+6.93%	10.75B
JCDECAUX SE	15.77x	1.22x	6.39x	+1.74%	4.45B
CYBERAGENT, INC.	29.36x	0.51x	7.74x	+1.51%	3.69B
AUTOHOME INC.	13.52x	1.22x	5.76x	+6.35%	3.31B
HAKUHODO DY HOLDINGS INC	24.47x	0.41x	6.15x	+2.70%	3.1B
Average	16.53x	1.58x	7.06x	+3.91%	10.42B
Weighted average by Cap.	14.71x	1.80x	7.43x	+4.00%