Logo Spółki Stagwell Inc.


Wartość Wewnętrzna vs. Aktualna cena
Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 5.74
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 3.5

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny


Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Brak danych DDM

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).
EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 8.4 16.4 1.6
Stagwell Inc. 10.3 69.7 1.8
Mediana / Stagwell Inc. 0.8 0.2 0.9
Pozostałe spółki z branży Advertising Agencies
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Next 15 Group plc NFG.L 381 3.5 7.6 1.7 London Stock Exchange
PT Digital Mediatama Maxima Tbk DMMX.JK 166 46.3 101.4 4.3 Jakarta Stock Exchange
Bleach, Inc. 9162.T 51 1.5 25.7 0.8 Tokyo
Solocal Group S.A. LOCAL.PA 55 0.7 0.5 -2.5 Paris
Cimpress plc CMPR 1,818 8.4 48.3 -3.0 NASDAQ Global Select
UTS Marketing Solutions Holdings Limited 6113.HK 102 33.9 41.1 9.5 HKSE
Septeni Holdings Co., Ltd. 4293.T 553 23.8 42.9 1.3 Tokyo
JCDecaux SE DEC.PA 3,871 6.1 13.7 1.6 Paris
HYOJITO Co., Ltd. 7368.T 51 1.3 10.5 1.0 Tokyo
TOW Co.,Ltd. 4767.T 100 4.9 13.8 1.6 Tokyo
Omnicom Group Inc. OMC 13,702 7.2 10.4 3.0 New York Stock Exchange
LESI GROUP 2540.HK 93 10.8 11.3 1.0 HKSE
1000mercis ALMIL.PA 76 15.9 19.6 4.0 Paris
Plan B Media Public Company Limited PLANB.BK 577 4.9 15.9 1.7 Thailand
Macromill, Inc. 3978.T 312 9.3 16.3 1.1 Tokyo
Cairo Communication S.p.A. CAI.MI 375 2.1 8.2 0.7 Milan
National CineMedia, Inc. NCMI 388 26.7 -26.7 1.2 NASDAQ Global Select
Clear Channel Outdoor Holdings, Inc. CCO 989 27.9 -203.5 -0.3 New York Stock Exchange
LITALICO Inc. 7366.T 288 7.6 17.6 3.7 Tokyo
Criteo S.A. CRTO 1,058 2.6 6.2 0.9 NASDAQ Global Select
Rego Interactive Co., Ltd 2422.HK 123 -16.6 -19.2 3.5 HKSE
Simei Media Co.,Ltd. 002712.SZ 461 358.3 -72.2 2.5 Shenzhen
ITmedia Inc. 2148.T 189 11.5 20.3 3.9 Tokyo
Advantage Solutions Inc. ADV 313 1.8 -1.3 0.4 NASDAQ Global Select
Xunlei Limited XNET 91 -0.0 0.1 0.1 NASDAQ Global Select
Orchestra Holdings Inc. 6533.T 78 9.7 63.0 2.1 Tokyo
Deluxe Corporation DLX 944 9.3 11.2 0.4 New York Stock Exchange
FAN Communications, Inc. 2461.T 229 10.0 28.1 2.1 Tokyo
BlueFocus Intelligent Communications Group Co., Ltd. 300058.SZ 4,615 -407.7 -71.8 3.5 Shenzhen
Guanghe Landscape Culture Communication Co., Ltd. 600234.SS 424 43.3 47.9 6.8 Shanghai
Steel Connect, Inc. STCN 77 -11.3 9.7 0.5 NASDAQ Capital Market
iClick Interactive Asia Group Limited ICLK 82 18.8 3.5 1.8 NASDAQ Global Market
Ströer SE & Co. KGaA SAX.DE 2,327 4.6 14.8 5.2 Frankfurt Stock Exchange
Publicis Groupe S.A. PUB.PA 25,617 7.6 12.3 2.2 Paris
4imprint Group plc FOUR.L 1,461 8.7 12.3 11.3 London Stock Exchange
PT. Media Nusantara Citra Tbk MNCN.JK 207 1.9 3.8 0.2 Jakarta Stock Exchange
Beijing Quanshi World Online Network Information Co., Ltd. 002995.SZ 433 -41.6 -41.5 3.6 Shenzhen
Digital Holdings, Inc. 2389.T 228 4.1 20.6 1.3 Tokyo
Cardlytics, Inc. CDLX 66 -1.6 -0.4 1.1 NASDAQ Global Market
Rentracks CO.,LTD. 6045.T 78 8.4 16.5 3.3 Tokyo
Innovid Corp. CTV 474 314.8 -42.6 2.3 New York Stock Exchange
Fullerton Technology Co., Ltd. 6136.TW 88 19.6 24.8 0.8 Taiwan
WiMi Hologram Cloud Inc. WIMI 151 783.4 3.0 0.3 NASDAQ Global Market
CyberAgent, Inc. 4751.T 4,544 10.5 28.8 4.0 Tokyo
Focus Media Information Technology Co., Ltd. 002027.SZ 14,746 19.3 19.9 6.5 Shenzhen
Bilendi SA ALBLD.PA 101 5.6 17.3 1.9 Paris
WPP plc WPP.L 4,199 5.7 8.6 1.0 London Stock Exchange
Shunya International Martech (Beijing) Co., Ltd. 300612.SZ 434 -181.6 -125.5 8.1 Shenzhen
INTAGE HOLDINGS Inc. 4326.T 425 12.1 31.7 2.0 Tokyo
ad pepper media International N.V. APM.DE 83 11.2 37.6 2.7 Frankfurt Stock Exchange
Magnite, Inc. MGNI 2,041 16.6 48.3 2.7 NASDAQ Global Select
Centaur Media Plc CAU.L 90 -6.9 -0.2 0.1 London Stock Exchange
Hunan TV & Broadcast Intermediary Co., Ltd. 000917.SZ 1,684 49.2 194.7 1.3 Shenzhen
Sunny Side Up Group, Inc. 2180.T 82 5.3 14.1 2.9 Tokyo
Nexxen International Ltd. NEXN.L 343 1.0 4.7 0.4 London Stock Exchange
Guangdong Brandmax Marketing Co.,Ltd. 300805.SZ 693 166.7 205.1 3.5 Shenzhen
S4 Capital plc SFOR.L 137 -1.2 -0.4 0.2 London Stock Exchange
M&C Saatchi plc SAA.L 199 8.0 15.5 3.8 London Stock Exchange
Otello Corporation ASA OTEC.OL 143 -74.8 3.7 1.1 Oslo Stock Exchange
Alkemy S.p.A. ALK.MI 79 -6.0 -4.4 2.1 Milan
QuinStreet, Inc. QNST 862 23.2 75.5 3.2 NASDAQ Global Select
PT Era Media Sejahtera Tbk DOOH.JK 104 115.1 632.7 7.5 Jakarta Stock Exchange
The Interpublic Group of Companies, Inc. IPG 8,928 9.8 20.5 2.4 New York Stock Exchange
Arabian Contracting Services Company 4071.SR 1,722 6.9 31.3 5.1 Saudi
Boston Omaha Corporation BOC 410 15.1 -1,692.6 0.7 New York Stock Exchange
FreakOut Holdings, inc. 6094.T 58 4.7 -13.1 0.9 Tokyo
IVE Group Limited IGL.AX 292 6.4 9.6 2.1 Australian Securities Exchange
DMS Inc. 9782.T 111 6.3 19.9 1.1 Tokyo
MCH Group AG MCHN.SW 122 5.1 35.2 1.1 Swiss Exchange
Beijing Yuanlong Yato Culture Dissemination Co.,Ltd. 002878.SZ 673 -25.9 -28.6 4.4 Shenzhen
Stagwell Inc. STGW 1,344 10.3 69.7 1.8 NASDAQ Global Select
f-code Inc. 9211.T 127 11.2 16.6 2.9 Tokyo
Kyodo Public Relations Co., Ltd. 2436.T 53 3.4 12.2 2.0 Tokyo
Integral Ad Science Holding Corp. IAS 1,723 12.1 36.6 1.5 NASDAQ Global Select
Uju Holding Limited 1948.HK 307 12.4 19.3 1.5 Hong Kong Stock Exchange
Ziff Davis, Inc. ZD 1,500 4.6 12.3 0.8 NASDAQ Global Select
Marchex, Inc. MCHX 72 -24.4 -14.6 2.2 NASDAQ Global Select
Eletromidia S.A. ELMD3.SA 840 11.0 38.5 4.4 São Paulo
Ruicheng (China) Media Group Limited 1640.HK 282 -26.4 -26.7 8.6 HKSE
Guangzhou Ruoyuchen Technology Co.,Ltd. 003010.SZ 1,074 43.3 57.1 9.3 Shenzhen
High Co. SA HCO.PA 92 -1.1 18.9 1.1 Paris
WPP plc WPP 4,084 5.7 8.6 1.0 New York Stock Exchange
Dlg Exhibitions & Events Corporation Limited 600826.SS 1,142 32.7 30.6 2.0 Shanghai
Making Science Group, S.A. MAKS.MC 80 18.6 -40.5 2.7 Madrid Stock Exchange
Innocean Worldwide Inc. 214320.KS 504 1.3 8.7 0.7 KSE
Brightcom Group Limited BCG.BO 263 1.9 3.4 0.3 Bombay Stock Exchange
Townsquare Media, Inc. TSQ 78 1.9 4.4 -2.4 New York Stock Exchange
AViC Co., Ltd. 9554.T 87 17.6 29.8 6.3 Tokyo
Million Stars Holdings Limited 8093.HK 258 -108.9 -185.5 50.5 HKSE
Travelzoo TZOO 78 6.5 10.4 -10.2 NASDAQ Global Select
ADLPartner SA DKUPL.PA 123 -1.4 11.6 3.7 Paris
Nexxen International Ltd. NEXN 200 1.0 4.7 0.4 NASDAQ Global Market
CL Holdings Inc. 4286.T 78 7.2 61.7 1.8 Tokyo
APG|SGA SA APGN.SW 775 13.1 20.6 10.8 Swiss Exchange
ValueCommerce Co., Ltd. 2491.T 96 0.6 4.6 1.1 Tokyo
Affle (India) Limited AFFLE.BO 2,575 35.5 55.6 7.2 Bombay Stock Exchange
Affle (India) Limited AFFLE.NS 2,570 35.5 55.6 7.2 National Stock Exchange of India
Incross Co., Ltd. 216050.KQ 56 0.3 6.7 0.7 KOSDAQ
SinoMedia Holding Limited 0623.HK 117 3.0 7.6 0.4 HKSE
Guangdong Insight Brand Marketing Group Co.,Ltd. 300781.SZ 819 -945.7 -102.3 6.5 Shenzhen
Guangdong Advertising Group Co.,Ltd 002400.SZ 2,130 87.5 160.0 3.3 Shenzhen
YG Plus, Inc. 037270.KS 273 18.4 37.8 2.3 KSE
Signpost India Limited SIGNPOST.NS 124 11.8 31.6 5.4 National Stock Exchange of India
Frontier International Inc. 7050.T 68 2.8 12.5 1.2 Tokyo
Speee, Inc. 4499.T 192 88.9 -125.3 3.5 Tokyo
Feedforce Group Inc. 7068.T 104 8.7 17.3 5.2 Tokyo
Vertoz Advertising Limited VERTOZ.NS 67 13.6 22.5 3.2 National Stock Exchange of India
Brightcom Group Limited BCG.NS 263 1.9 3.4 0.3 National Stock Exchange of India
R K SWAMY LTD RKSWAMY.NS 66 14.3 31.7 2.5 National Stock Exchange of India
oOh!media Limited OML.AX 462 9.4 35.3 1.0 Australian Securities Exchange
Shanghai Fengyuzhu Culture Technology Co., Ltd. 603466.SS 788 130.2 363.2 2.7 Shanghai
Emerald Holding, Inc. EEX 750 6.8 157.5 2.0 New York Stock Exchange
The Pebble Group plc PEBB.L 93 5.7 12.6 0.9 London Stock Exchange
YouGov plc YOU.L 396 7.4 233.2 1.7 London Stock Exchange
Shanghai LongYun Media Group Co., Ltd. 603729.SS 216 163.2 961.2 4.7 Shanghai
Wanka Online Inc. 1762.HK 166 18.7 161.1 0.8 HKSE
Hakuhodo DY Holdings Inc 2433.T 2,728 6.7 50.2 1.1 Tokyo
Dentsu Group Inc. 4324.T 5,746 9.2 -3.4 1.6 Tokyo
Activation Group Holdings Limited 9919.HK 100 3.5 8.2 2.1 HKSE
Members Co., Ltd. 2130.T 90 7.4 22.0 2.7 Tokyo
Inly Media Co., Ltd. 603598.SS 719 -396.4 -244.6 24.2 Shanghai
Macbee Planet,Inc. 7095.T 158 4.3 8.8 2.2 Tokyo
Mobvista Inc. 1860.HK 2,760 24.5 -112.1 12.9 HKSE
i-mobile Co.,Ltd. 6535.T 201 2.6 10.9 2.0 Tokyo
Hylink Digital Solution Co., Ltd. 603825.SS 330 -5.7 -3.7 10.9 Shanghai
Reworld Media Société Anonyme ALREW.PA 103 3.8 3.3 0.4 Paris
Zhewen Interactive Group Co., Ltd. 600986.SS 1,827 -157.7 72.8 2.9 Shanghai
YUTORI INC 5892.T 77 12.3 31.8 10.8 Tokyo
Direct Marketing MiX Inc. 7354.T 87 5.1 13.1 1.0 Tokyo
Three's Company Media Group Co., Ltd. 605168.SS 918 32.0 45.6 2.3 Shanghai
QMMM Holdings Limited Ordinary Shares QMMM 5,845 -17,333.9 -18,902.8 13,608.3 Nasdaq
Easou Technology Holdings Limited 2550.HK 179 54.9 196.5 1.5 Hong Kong Stock Exchange
Cheil Worldwide Inc. 030000.KS 1,576 2.7 14.4 1.9 KSE
Hakuten Corporation 2173.T 81 9.8 15.7 3.8 Tokyo
Qunabox Group 0917.HK 1,082 -4.7 -3.5 3.9 Hong Kong Stock Exchange
MAAGH ADVERTISING AND MARKETIN MAAGHADV.BO 64 136.4 236.4 24.9 Bombay Stock Exchange
GIIR Inc. 035000.KS 102 1.3 9.5 0.8 KSE