Valuation Ipsos OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 14:30:40 10/07/2026 BST			5-day change	1st Jan Change
39.66 ^USD	+1.95%		0.00%	+6.56%

07-27	Just one in three Americans back Iran war, most unsure of Trump's goals, Reuters/Ipsos poll finds	RE
07-24	Italy's far-right general extends rise in opinion polls	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	1,792	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	21.18%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	2,164	2,076	1,918
Change	-	20.84%	3.72%	-20.34%	-14.45%	17.84%	-4.09%	-7.59%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	8.79x	8.06x	7.56x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	1.03x	1.01x	0.92x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.8x	0.89x	1.13x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.7x	0.68x	0.66x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.84x	0.79x	0.7x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	5.47x	4.95x	4.35x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	7.06x	6.33x	5.54x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	12x	10.6x	8.71x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	8.32%	9.43%	11.5%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.14	2.318	2.472
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.11%	5.53%	5.9%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.767	5.197	5.543
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	44.9%	44.6%	44.6%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,562	2,638	2,722
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	395.4	419.5	441.1
EBIT ¹	277.4	314.7	312.4	319.5	309.3	306.5	327.8	346.4
Net income ¹	183.9	215.2	159.7	204.5	186.6	195	217.7	233
Net Debt ¹	317.8	-	244.3	169.8	358.3	372.8	284.2	126.6
Reference price ²	41.25	58.50	56.75	45.92	34.26	41.90	41.90	41.90
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	42,757	-	-
Announcement Date	23/02/22	15/02/23	21/02/24	26/02/25	24/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PUBLICIS GROUPE S.A.	13.39x	1.47x	6.64x	4.18%	26.7B
OMNICOM GROUP., INC.	9.65x	1.12x	5.95x	4.36%	24.57B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.72x	5.62x	10.21x	6.9%	11.41B
JCDECAUX SE	16.13x	1.23x	4.17x	3.11%	5.36B
CYBERAGENT, INC.	17.66x	0.63x	6.15x	1.36%	4.69B
WPP PLC	9.92x	0.68x	4.11x	4.71%	4.57B
NIQ GLOBAL INTELLIGENCE PLC	-36.37x	1.43x	6.04x	-.--%	3.45B
HAKUHODO DY HOLDINGS INC	18.61x	0.4x	5.67x	2.43%	2.88B
Average	7.71x	1.57x	6.12x	3.38%	10.46B
Weighted average by Cap.	10.55x	1.79x	6.54x	4.17%