Valuation Publicis Groupe S.A.

Equities

Real-time Euronext Paris Other stock markets 11:33:01 21/05/2026 BST			5-day change	1st Jan Change
84.04 ^EUR	+0.82%		+8.22%	-5.21%

05-19	BofA Upbeat on Publicis Groupe's LiveRamp Deal; Buy Reaffirmed	MT
05-19	PRESS DIGEST-Wall Street Journal - May 19	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	14,760	14,964	21,042	25,852	22,228	20,739	-	-
Change	-	1.38%	40.62%	22.86%	-14.02%	-6.69%	-	-
Enterprise Value (EV) ¹	14,836	14,330	20,133	25,077	21,680	19,669	18,648	17,714
Change	-	-3.41%	40.5%	24.56%	-13.55%	-9.28%	-5.19%	-5.01%
P/E ratio	14.5x	12.3x	16.2x	15.7x	13.6x	11.9x	11.1x	10.4x
PBR	1.72x	1.51x	2.15x	2.34x	2.14x	1.85x	1.71x	1.53x
PEG	-	0.7x	2.23x	0.6x	-29.69x	1.65x	1.47x	1.55x
Capitalization / Revenue	1.41x	1.19x	1.61x	1.85x	1.53x	1.38x	1.31x	1.26x
EV / Revenue	1.41x	1.14x	1.54x	1.8x	1.49x	1.31x	1.18x	1.07x
EV / EBITDA	6.4x	5.12x	7.08x	8.32x	6.84x	5.88x	5.25x	4.69x
EV / EBIT	8.06x	6.32x	8.52x	9.96x	8.19x	7.09x	6.39x	5.71x
EV / FCF	8.98x	6.46x	10.8x	12.2x	8.05x	9.04x	7.85x	6.78x
FCF Yield	11.1%	15.5%	9.28%	8.23%	12.4%	11.1%	12.7%	14.8%
Dividend per Share ²	2.4	2.9	3.4	3.6	3.75	3.883	4.166	4.402
Rate of return	4.05%	4.88%	4.05%	3.5%	4.23%	4.66%	5%	5.28%
EPS ²	4.08	4.82	5.17	6.55	6.52	6.99	7.519	8.022
Distribution rate	58.8%	60.2%	65.8%	55%	57.5%	55.5%	55.4%	54.9%
Net sales ¹	10,487	12,572	13,099	13,965	14,547	15,043	15,838	16,492
EBITDA ¹	2,317	2,801	2,845	3,014	3,168	3,343	3,554	3,774
EBIT ¹	1,840	2,266	2,363	2,519	2,648	2,772	2,917	3,103
Net income ¹	1,027	1,222	1,312	1,660	1,653	1,808	1,934	2,023
Net Debt ¹	76	-634	-909	-775	-548	-1,071	-2,092	-3,025
Reference price ²	59.20	59.42	84.00	103.00	88.62	83.36	83.36	83.36
Nbr of stocks (in thousands)	249,332	251,832	250,502	250,991	250,818	248,794	-	-
Announcement Date	03/02/22	02/02/23	08/02/24	04/02/25	03/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PUBLICIS GROUPE S.A.	11.93x	1.31x	5.88x	4.66%	24.12B
OMNICOM GROUP., INC.	8.11x	0.94x	4.97x	4.76%	20.49B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.42x	5.92x	10.5x	6.55%	12.02B
JCDECAUX SE	13.8x	-	-	3.76%	4.53B
CYBERAGENT, INC.	16.45x	0.55x	5.57x	1.51%	4.3B
WPP PLC	7.84x	0.61x	3.65x	5.45%	3.99B
HAKUHODO DY HOLDINGS INC	19.94x	0.4x	5.9x	2.66%	2.72B
NIQ GLOBAL INTELLIGENCE PLC	-26.61x	1.22x	5.22x	-.--%	2.53B
Average	8.11x	1.57x	5.96x	3.67%	9.34B
Weighted average by Cap.	10.26x	1.87x	6.24x	4.56%