Company Valuation: WPP plc

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 4,043 - -
Change - -32.06% -7.86% 10.29% -58.99% 11.06% - -
Enterprise Value (EV) 1 13,760 11,216 10,554 10,568 3,641 6,890 6,995 6,986
Change - -18.49% -5.9% 0.14% -65.55% 89.23% 1.53% -0.12%
P/E 21.3x 13.4x 74.6x 16.7x -16.9x 42.5x 19.9x 17.1x
PBR 3.79x 2.54x 2.4x 2.56x 1.43x 1.44x 1.33x 1.19x
PEG - 0.8x -0.9x 0x 0x -0x 0x 1x
Capitalization / Revenue 1.24x 0.74x 0.68x 0.78x 0.36x 0.42x 0.42x 0.41x
EV / Revenue 1.32x 0.95x 0.89x 0.93x 0.36x 0.71x 0.72x 0.71x
EV / EBITDA 6.8x 4.95x 4.73x 4.92x 2.09x 4.23x 4.25x 4.09x
EV / EBIT 8.71x 6.18x 5.91x 6.05x 2.68x 5.67x 5.68x 5.44x
EV / FCF 7.91x 22.8x 9.95x 8.67x 5.75x 40.9x 22.8x 12.7x
FCF Yield 12.6% 4.39% 10.1% 11.5% 17.4% 2.44% 4.39% 7.85%
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% 4.01% 4.43% 5.11%
EPS 2 0.525 0.612 0.101 0.494 -0.2 0.0883 0.1887 0.2197
Distribution rate 59.4% 64.4% 390% 79.8% -75% 170% 88% 87.2%
Net sales 1 10,397 11,799 11,860 11,359 10,176 9,712 9,685 9,853
EBITDA 1 2,024 2,267 2,233 2,148 1,746 1,627 1,647 1,708
EBIT 1 1,580 1,816 1,786 1,747 1,360 1,215 1,231 1,285
Net income 1 637.7 682.7 110.4 542 -215 115.7 178.6 242.8
Net Debt 1 901.1 2,479 2,504 1,690 - 2,846 2,952 2,943
Reference price 2 11.195 8.202 7.530 8.274 3.375 3.749 3.749 3.749
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
42.46x0.71x4.23x4.01% 5.47B
14.42x1.59x7.2x3.88% 29.34B
9.58x1.07x5.99x4.15% 22.67B
12.06x5.28x9.22x6.99% 10.5B
16.01x1.31x4.12x2.9% 5.94B
-57.17x1.85x7.77x0% 5.42B
15.24x0.51x5.17x1.58% 4.2B
35.59x4.63x12.61x-.--% 3.46B
19.54x0.44x5.33x2.36% 3.12B
Average 11.97x 1.93x 6.85x 2.87% 10.01B
Weighted average by Cap. 11.45x 1.86x 6.83x 3.71%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield