Valuation WPP plc

Stocks

Market Closed - London S.E. Other stock markets 01:35:14 16/06/26 am AEST			5-day change	1st Jan Change
282.00 ^GBX	+0.21%		+7.55%	-16.44%

12:36am	WPP plc's specialty healthcare agency Cmi Media Group and Compas Announce Management Appointments	CI
10/06	FTSE 100 down as Asia-focused financials struggle	AN

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	3,035	-	-
Change	-	-32.06%	-7.86%	10.29%	-58.99%	-16.64%	-	-
Enterprise Value (EV) ¹	13,760	11,216	10,554	10,568	3,641	6,155	6,105	6,100
Change	-	-18.49%	-5.9%	0.14%	-65.55%	69.04%	-0.8%	-0.08%
P/E Ratio	21.3x	13.4x	74.6x	16.7x	-16.9x	8.78x	10.2x	8.5x
PBR	3.79x	2.54x	2.4x	2.56x	1.43x	1.1x	1.03x	0.93x
PEG	-	0.8x	-0.9x	0x	0x	-0x	-0.7x	0.4x
Capitalization / Revenue	1.24x	0.74x	0.68x	0.78x	0.36x	0.32x	0.32x	0.31x
EV / Revenue	1.32x	0.95x	0.89x	0.93x	0.36x	0.64x	0.64x	0.63x
EV / EBITDA	6.8x	4.95x	4.73x	4.92x	2.09x	3.85x	3.78x	3.65x
EV / EBIT	8.71x	6.18x	5.91x	6.05x	2.68x	5.15x	5.01x	4.83x
EV / FCF	7.91x	22.8x	9.95x	8.67x	5.75x	20.1x	14.2x	9.99x
FCF Yield	12.6%	4.39%	10.1%	11.5%	17.4%	4.98%	7.06%	10%
Dividend per Share ²	0.312	0.394	0.394	0.394	0.15	0.15	0.1652	0.1854
Rate of return	2.79%	4.8%	5.23%	4.76%	4.44%	5.33%	5.87%	6.59%
EPS ²	0.525	0.612	0.101	0.494	-0.2	0.3206	0.276	0.331
Distribution rate	59.4%	64.4%	390%	79.8%	-75%	46.8%	59.9%	56%
Net sales ¹	10,397	11,799	11,860	11,359	10,176	9,600	9,552	9,724
EBITDA ¹	2,024	2,267	2,233	2,148	1,746	1,599	1,616	1,670
EBIT ¹	1,580	1,816	1,786	1,747	1,360	1,194	1,218	1,262
Net income ¹	637.7	682.7	110.4	542	-215	292.2	265.3	330.8
Net Debt ¹	901.1	2,479	2,504	1,690	-	3,120	3,070	3,065
Reference price ²	11.195	8.202	7.530	8.274	3.375	2.814	2.814	2.814
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	24/2/22	23/2/23	22/2/24	27/2/25	26/2/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WPP PLC	8.78x	0.64x	3.85x	5.33%	4.07B
PUBLICIS GROUPE S.A.	12.88x	1.4x	6.33x	4.34%	25.83B
OMNICOM GROUP., INC.	8.67x	1.02x	5.46x	4.56%	21.85B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.92x	5.69x	10.09x	6.8%	11.63B
JCDECAUX SE	13.97x	-	-	3.71%	4.56B
CYBERAGENT, INC.	16.35x	0.56x	5.58x	1.5%	4.32B
HAKUHODO DY HOLDINGS INC	19.04x	0.38x	5.58x	2.79%	2.57B
NIQ GLOBAL INTELLIGENCE PLC	-25.71x	1.2x	5.08x	-.--%	2.44B
Average	8.36x	1.56x	6.00x	3.63%	9.66B
Weighted average by Cap.	10.72x	1.84x	6.42x	4.44%