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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 6.16M
14.65x1.59x7.28x3.89% 28.2B
10.23x1.07x6.19x3.83% 22.68B
13.06x5.73x10.12x6.54% 11.17B
132.74x0.54x89.69x - 6.7B
11.8x0.81x5.11x-.--% 6.28B
16.49x1.37x4.25x2.85% 5.93B
-62.24x1.95x8.19x0% 5.91B
17.63x0.74x4.49x3.72% 5.75B
15.29x0.51x5.19x1.57% 4.18B
Average 18.85x 1.59x 15.61x 2.8% 9.68B
Weighted average by Cap. 17.05x 1.73x 12.53x 3.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - WPP Scangroup Plc

Historical PBR trend

Valuation ratios - PBR - WPP Scangroup Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - WPP Scangroup Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - WPP Scangroup Plc

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