Company Valuation: WPP Scangroup Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,593 1,789 1,301 942.1 1,072 1,102
Change - -31% -27.29% -27.57% 13.76% 2.82%
Enterprise Value (EV) 1 -971.3 -1,977 -2,044 -2,209 -971.9 369.4
Change - -103.51% -3.4% -8.07% 56% 138%
P/E 5.53x -92.4x -8.79x 7.07x -2.11x -1.58x
PBR 0.5x 0.34x 0.25x 0.18x 0.22x 0.27x
PEG - 1x -0x -0x 0x -0x
Capitalization / Revenue 0.41x 0.24x 0.18x 0.14x 0.44x 0.54x
EV / Revenue -0.15x -0.26x -0.28x -0.33x -0.4x 0.18x
EV / EBITDA 2.83x 39.8x 6.83x 6.77x 2.22x -0.57x
EV / EBIT 2.16x 21.7x 6.05x 6.1x 2.01x -0.53x
EV / FCF -0.4x -16.6x 3.37x 6.27x 2.7x -0.94x
FCF Yield -253% -6.01% 29.7% 16% 37% -106%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.086 -0.0448 -0.3423 0.3085 -1.175 -1.612
Distribution rate - - - - - -
Net sales 1 6,341 7,596 7,318 6,612 2,442 2,043
EBITDA 1 -342.6 -49.72 -299.3 -326.2 -438.3 -648.8
EBIT 1 -449.4 -91.16 -337.8 -362.3 -483 -694.8
Net income 1 469.3 -19.37 -147.9 133.3 -507.6 -696.7
Net Debt 1 -3,564 -3,766 -3,345 -3,151 -2,044 -732.6
Reference price 2 6.000 4.140 3.010 2.180 2.480 2.550
Nbr of stocks (in thousands) 432,156 432,156 432,156 432,156 432,156 432,156
Announcement Date 8/31/21 5/27/22 5/23/24 5/23/24 4/30/25 4/28/26
1KES in Million2KES
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7M
13.67x1.48x6.76x4.15% 26.8B
8.89x0.98x5.55x4.5% 20.2B
11.98x5.2x9.02x7.18% 10.18B
131.89x0.54x89.06x - 6.62B
16.37x1.34x4.66x2.83% 5.95B
11.09x0.77x4.86x-.--% 5.89B
16.65x0.72x4.35x4% 5.39B
-52.88x1.76x7.39x0% 5.02B
Average 19.71x 1.60x 16.45x 3.24% 9.56B
Weighted average by Cap. 17.76x 1.64x 12.68x 3.95%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. SCAN Stock
  4. Valuation WPP Scangroup Plc