Valuation Ipsos Liquidnet

Stocks

Real-time Estimate Tradegate 09:40:44 2026-09-11 am EDT			5-day change	1st Jan Change
35.47 ^EUR	0.00%		0.00%	-

04:58am	UK inflation expectations fall after Bank of England changes survey provider	RE
07:05pm	UK lawmakers to make fresh attempt to legalise assisted dying	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,832	2,598	2,451	1,977	1,478	1,507	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	1.91%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,861	1,737	1,602
Change	-	20.84%	3.72%	-20.34%	-14.45%	1.34%	-6.66%	-7.77%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.4x	6.77x	6.35x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.89x	0.85x	0.76x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.5x	0.73x	0.96x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.59x	0.57x	0.55x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.73x	0.66x	0.59x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.66x	4.1x	3.6x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.05x	5.28x	4.61x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.4x	7.9x	6.62x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.6%	12.7%	15.1%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.134	2.302	2.45
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.94%	6.41%	6.82%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.853	5.301	5.653
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	44%	43.4%	43.3%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,566	2,642	2,723
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	399.7	424.1	445.3
EBIT ¹	277.4	314.7	312.4	319.5	309.3	307.7	329.2	347.4
Net income ¹	183.9	215.2	159.7	204.5	186.6	196	222	237.1
Net Debt ¹	317.8	-	244.3	169.8	358.3	354.8	230.8	95.75
Reference price ²	41.25	58.50	56.75	45.92	34.26	35.90	35.90	35.90
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	41,968	-	-
Announcement Date	2/23/22	2/15/23	2/21/24	2/26/25	2/24/26	-	-	-

¹EUR in Million²EUR

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.($)
PUBLICIS GROUPE S.A.	13.88x	1.52x	6.91x	4.04%	28.25B
OMNICOM GROUP., INC.	9.21x	1.04x	5.8x	4.32%	21.8B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.11x	5.28x	9.18x	7.06%	10.35B
JCDECAUX SE	16.3x	1.34x	4.2x	2.85%	6.05B
WPP PLC	41.32x	0.7x	4.2x	4.07%	5.39B
NIQ GLOBAL INTELLIGENCE PLC	-54.87x	1.8x	7.57x	0%	5.21B
CYBERAGENT, INC.	14.5x	0.48x	4.86x	1.64%	4.07B
MAGNITE, INC.	34.72x	4.52x	12.24x	-.--%	3.38B
Average	10.90x	2.09x	6.87x	3%	10.56B
Weighted average by Cap.	11.01x	1.88x	6.69x	3.87%