WPP plc

Wyceny

Statystyki
Dywidendy
Rekomendacje
Wyceny
Analiza techniczna

Zestawienie wycen spółki z aktualnym kursem akcji
Aktualna cena: 424.4
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 3207.2
Do wycen spółek stosujemy 4 metody:



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

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 10.0 17.4 1.6
WPP plc 0.5 8.4 1.3
Mediana / WPP plc 19.1 2.1 1.2



Pozostałe spółki z branży Advertising Agencies
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Next 15 Group plc NFG.L 384 2.2 7.3 1.6 London Stock Exchange
PT Digital Mediatama Maxima Tbk DMMX.JK 169 63.4 -438.0 4.4 Jakarta Stock Exchange
Bleach, Inc. 9162.T 57 208.6 -34.1 0.9 Tokyo
Solocal Group S.A. LOCAL.PA 103 -3.0 3.3 -1.2 Paris
Cimpress plc CMPR 1,111 -1.2 7.1 -2.0 NASDAQ Global Select
UTS Marketing Solutions Holdings Limited 6113.HK 348 86.4 111.3 34.4 HKSE
Septeni Holdings Co., Ltd. 4293.T 592 27.3 16.0 1.3 Tokyo
JCDecaux SE DEC.PA 3,973 0.1 12.5 1.5 Paris
HYOJITO Co., Ltd. 7368.T 52 8.9 10.8 1.0 Tokyo
TOW Co.,Ltd. 4767.T 84 10.7 10.4 1.3 Tokyo
Omnicom Group Inc. OMC 13,766 4.0 10.0 3.1 New York Stock Exchange
LESI GROUP 2540.HK 100 10.9 9.9 1.2 HKSE
System1 Group PLC SYS1.L 72 10.5 17.0 4.5 London Stock Exchange
1000mercis ALMIL.PA 75 4.4 16.6 3.9 Paris
Plan B Media Public Company Limited PLANB.BK 679 4.3 20.7 2.3 Thailand
Macromill, Inc. 3978.T 325 3.3 16.3 1.1 Tokyo
GTN Limited GTN.AX 73 4.6 18.7 0.5 Australian Securities Exchange
Cairo Communication S.p.A. CAI.MI 435 1.5 8.3 0.7 Milan
National CineMedia, Inc. NCMI 459 19.8 -25.3 1.3 NASDAQ Global Select
Clear Channel Outdoor Holdings, Inc. CCO 586 -11.5 -21.4 -0.2 New York Stock Exchange
Clear Channel Outdoor Holdings, Inc. C7C1.F 595 -10.8 -21.7 -0.2 Frankfurt Stock Exchange
LITALICO Inc. 7366.T 292 6.9 24.7 4.4 Tokyo
Criteo S.A. CRTO 1,234 5.0 8.7 1.2 NASDAQ Global Select
Rego Interactive Co., Ltd 2422.HK 78 -23.8 -20.6 2.2 HKSE
Simei Media Co.,Ltd. 002712.SZ 438 129.9 -72.8 2.3 Shenzhen
ITmedia Inc. 2148.T 208 16.8 20.8 3.3 Tokyo
Advantage Solutions Inc. ADV 473 -47.1 -1.2 0.7 NASDAQ Global Select
Inuvo, Inc. INUV 83 -28.0 -16.9 6.2 American Stock Exchange
FAN Communications, Inc. 2461.T 205 22.2 23.6 1.8 Tokyo
Steel Connect, Inc. STCN 77 14.8 2.8 0.5 NASDAQ Capital Market
Xunlei Limited XNET 56 -28.2 -17.0 0.2 NASDAQ Global Select
4imprint Group plc FOUR.L 1,372 9.3 11.8 7.5 London Stock Exchange
Publicis Groupe S.A. PUB.PA 27,676 6.2 12.7 1.9 Paris
Ströer SE & Co. KGaA SAX.DE 3,116 3.2 19.4 5.7 Frankfurt Stock Exchange
PT. Media Nusantara Citra Tbk MNCN.JK 331 2.4 3.5 0.2 Jakarta Stock Exchange
Deluxe Corporation DLX 729 -2.3 11.3 0.3 New York Stock Exchange
Beijing Quanshi World Online Network Information Co., Ltd. 002995.SZ 501 -50.3 -47.7 3.9 Shenzhen
BlueFocus Intelligent Communications Group Co., Ltd. 300058.SZ 3,159 -171.5 -60.3 2.2 Shenzhen
Guanghe Landscape Culture Communication Co., Ltd. 600234.SS 291 38.0 42.7 4.5 Shanghai
Digital Holdings, Inc. 2389.T 144 10.1 8.1 0.7 Tokyo
Cardlytics, Inc. CDLX 88 0.6 -0.5 1.4 NASDAQ Global Market
Rentracks CO.,LTD. 6045.T 60 9.9 13.5 2.5 Tokyo
illumin Holdings Inc. ILLM.TO 79 -184.6 717.1 1.4 Toronto Stock Exchange
WiMi Hologram Cloud Inc. WIMI 182 -2,457.1 170.2 1.3 NASDAQ Global Market
iClick Interactive Asia Group Limited ICLK 82 -4.2 -0.7 1.5 NASDAQ Global Market
CyberAgent, Inc. 4751.T 5,252 18.7 35.1 4.7 Tokyo
Bilendi SA ALBLD.PA 122 8.3 23.4 2.6 Paris
WPP plc WPP.L 6,055 0.5 8.3 1.3 London Stock Exchange
Shunya International Martech (Beijing) Co., Ltd. 300612.SZ 383 -519.6 -160.3 6.3 Shenzhen
INTAGE HOLDINGS Inc. 4326.T 484 12.1 20.8 2.2 Tokyo
ad pepper media International N.V. APM.DE 81 24.5 32.1 3.3 Frankfurt Stock Exchange
Magnite, Inc. MGNI 3,454 25.4 112.3 4.7 NASDAQ Global Select
Centaur Media Plc CAU.L 65 -7.2 -5.0 1.5 London Stock Exchange
Innovid Corp. CTV 474 188.6 -24.6 2.3 New York Stock Exchange
Fullerton Technology Co., Ltd. 6136.TW 88 24.3 25.3 0.8 Taiwan
Sunny Side Up Group, Inc. 2180.T 55 7.6 11.6 1.8 Tokyo
Nexxen International Ltd. NEXN.L 345 4.7 10.1 0.7 London Stock Exchange
Guangdong Brandmax Marketing Co.,Ltd. 300805.SZ 652 214.0 361.4 3.1 Shenzhen
Focus Media Information Technology Co., Ltd. 002027.SZ 15,103 13.6 20.7 6.0 Shenzhen
M&C Saatchi plc SAA.L 301 6.4 15.4 5.7 London Stock Exchange
YOC AG YOC.DE 65 12.1 17.9 7.0 Frankfurt Stock Exchange
Enero Group Limited EGG.AX 58 4.3 -2.7 0.5 Australian Securities Exchange
Sinco Pharmaceuticals Holdings Limited 6833.HK 63 3.1 11.7 0.7 HKSE
PT Era Media Sejahtera Tbk DOOH.JK 51 91.1 379.1 3.8 Jakarta Stock Exchange
Boston Omaha Corporation BOC 418 14.2 503.2 0.8 New York Stock Exchange
Hunan TV & Broadcast Intermediary Co., Ltd. 000917.SZ 1,524 19.3 163.3 1.1 Shenzhen
DMS Inc. 9782.T 111 15.0 19.9 1.0 Tokyo
MCH Group AG MCHN.SW 136 1.1 36.3 1.1 Swiss Exchange
Beijing Yuanlong Yato Culture Dissemination Co.,Ltd. 002878.SZ 685 -27.5 -27.6 3.8 Shenzhen
Otello Corporation ASA OTEC.OL 107 -72.4 -6.3 1.4 Oslo Stock Exchange
Stagwell Inc. STGW 1,320 -0.9 885.6 1.7 NASDAQ Global Select
Alkemy S.p.A. ALK.MI 81 -7.2 -4.4 2.1 Milan
f-code Inc. 9211.T 186 13.2 26.6 4.2 Tokyo
Kyodo Public Relations Co., Ltd. 2436.T 54 7.8 12.7 2.2 Tokyo
QuinStreet, Inc. QNST 870 36.3 -1,305.8 3.7 NASDAQ Global Select
The Interpublic Group of Companies, Inc. IPG 8,944 5.4 18.2 2.5 New York Stock Exchange
Arabian Contracting Services Company 4071.SR 1,489 1.8 13.6 3.9 Saudi
FreakOut Holdings, inc. 6094.T 58 3.5 204.7 0.8 Tokyo
Marchex, Inc. MCHX 89 -30.6 -16.0 2.8 NASDAQ Global Select
IVE Group Limited IGL.AX 315 2.8 11.7 2.3 Australian Securities Exchange
Ruicheng (China) Media Group Limited 1640.HK 358 -31.4 -20.3 16.4 HKSE
Guangzhou Ruoyuchen Technology Co.,Ltd. 003010.SZ 1,533 75.1 70.0 7.9 Shenzhen
High Co. SA HCO.PA 82 8.3 11.3 0.9 Paris
Hopscotch Global PR Group ALHOP.PA 64 0.3 10.9 1.9 Paris
WPP plc WPP 6,004 0.1 8.4 1.3 New York Stock Exchange
Integral Ad Science Holding Corp. IAS 1,365 10.7 28.8 1.3 NASDAQ Global Select
Dlg Exhibitions & Events Corporation Limited 600826.SS 1,470 25.1 36.5 2.5 Shanghai
Making Science Group, S.A. MAKS.MC 93 7.6 -47.0 3.1 Madrid Stock Exchange
Innocean Worldwide Inc. 214320.KS 595 1.8 9.6 0.8 KSE
Brightcom Group Limited BCG.BO 391 3.4 4.8 0.4 Bombay Stock Exchange
Ziff Davis, Inc. ZD 1,277 2.8 16.8 0.7 NASDAQ Global Select
AViC Co., Ltd. 9554.T 86 22.7 31.1 6.9 Tokyo
Eletromidia S.A. ELMD3.SA 798 7.6 38.5 4.4 São Paulo
ADLPartner SA DKUPL.PA 148 1.4 11.6 3.7 Paris
Nexxen International Ltd. NEXN 324 4.5 9.9 0.7 NASDAQ Global Market
APG|SGA SA APGN.SW 889 16.8 23.6 8.7 Swiss Exchange
Affle (India) Limited AFFLE.NS 3,106 48.1 69.9 9.1 National Stock Exchange of India
Incross Co., Ltd. 216050.KQ 71 11.0 9.1 0.8 KOSDAQ
Townsquare Media, Inc. TSQ 126 -8.8 -8.0 -4.0 New York Stock Exchange
Frontier International Inc. 7050.T 66 17.4 16.8 1.1 Tokyo
Travelzoo TZOO 143 8.6 12.2 -24.9 NASDAQ Global Select
CL Holdings Inc. 4286.T 56 6.2 -33.7 1.2 Tokyo
Vertoz Advertising Limited VERTOZ.NS 101 19.9 318.8 44.4 National Stock Exchange of India
ValueCommerce Co., Ltd. 2491.T 116 6.0 5.8 1.3 Tokyo
Affle (India) Limited AFFLE.BO 3,110 48.1 69.9 9.1 Bombay Stock Exchange
SinoMedia Holding Limited 0623.HK 137 8.6 9.0 0.5 HKSE
R K SWAMY LTD RKSWAMY.NS 104 23.7 48.1 3.6 National Stock Exchange of India
Guangdong Insight Brand Marketing Group Co.,Ltd. 300781.SZ 601 -413.8 -99.0 6.7 Shenzhen
oOh!media Limited OML.AX 616 0.0 25.8 1.3 Australian Securities Exchange
Guangdong Advertising Group Co.,Ltd 002400.SZ 1,863 54.5 131.7 2.7 Shenzhen
YG Plus, Inc. 037270.KS 364 27.7 62.7 3.0 KSE
Shanghai Fengyuzhu Culture Technology Co., Ltd. 603466.SS 837 -113.5 -72.5 2.6 Shanghai
Signpost India Limited SIGNPOST.NS 147 11.7 37.5 5.8 National Stock Exchange of India
Speee, Inc. 4499.T 216 57.9 226.9 3.9 Tokyo
Feedforce Group Inc. 7068.T 91 9.6 15.3 4.5 Tokyo
Brightcom Group Limited BCG.NS 395 3.4 4.8 0.4 National Stock Exchange of India
Wanka Online Inc. 1762.HK 176 20.8 476.5 0.8 HKSE
Activation Group Holdings Limited 9919.HK 90 9.7 8.2 1.9 HKSE
Emerald Holding, Inc. EEX 994 8.2 154.3 2.6 New York Stock Exchange
The Pebble Group plc PEBB.L 103 5.1 12.6 0.9 London Stock Exchange
Adtraction Group AB ADTR.ST 51 11.8 -23.4 1.9 Stockholm Stock Exchange
YouGov plc YOU.L 501 3.0 286.6 2.1 London Stock Exchange
Mobvista Inc. 1860.HK 1,753 23.0 108.7 7.9 HKSE
Shanghai LongYun Media Group Co., Ltd. 603729.SS 219 57.6 80.1 4.3 Shanghai
Hakuhodo DY Holdings Inc 2433.T 2,859 8.0 39.5 1.1 Tokyo
i-mobile Co.,Ltd. 6535.T 247 12.5 14.3 2.2 Tokyo
Dentsu Group Inc. 4324.T 4,999 2.5 -3.9 1.1 Tokyo
Members Co., Ltd. 2130.T 103 16.7 43.9 2.6 Tokyo
Inly Media Co., Ltd. 603598.SS 677 28,755.2 -261.8 25.3 Shanghai
Macbee Planet,Inc. 7095.T 243 8.7 15.8 3.4 Tokyo
Scigineer Inc. 6031.T 55 21.5 14.7 11.0 Tokyo
Hylink Digital Solution Co., Ltd. 603825.SS 427 -4.7 -5.5 8.2 Shanghai
Zhewen Interactive Group Co., Ltd. 600986.SS 1,777 38.7 55.2 2.6 Shanghai
Able View Inc. ABLV 51 -10.9 -10.3 6.2 NASDAQ Capital Market
Direct Marketing MiX Inc. 7354.T 79 3.8 14.0 0.8 Tokyo
Cheil Worldwide Inc. 030000.KS 1,594 4.0 13.0 1.7 KSE
GIIR Inc. 035000.KS 97 1.8 6.0 0.7 KSE
Reworld Media Société Anonyme ALREW.PA 97 -0.2 4.1 0.4 Paris
Ureru Net Advertising Co.,Ltd. 9235.T 79 -25.4 -16.8 21.6 Tokyo
VS Media Holdings Limited Class A Ordinary Shares VSME 54 -57.3 -9.1 6.7 NASDAQ
YUTORI INC 5892.T 140 21.6 71.6 21.5 Tokyo
Three's Company Media Group Co., Ltd. 605168.SS 951 30.8 45.9 2.5 Shanghai
QMMM Holdings Limited Ordinary Shares QMMM 129 -95.6 -24.5 7.3 Nasdaq
Hakuten Corporation 2173.T 57 6.3 8.5 2.5 Tokyo
MAAGH ADVERTISING AND MARKETIN MAAGHADV.BO 66 136.7 236.4 24.9 Bombay Stock Exchange
MATERIAL GROUP INC 156A.T 51 10.0 11.3 3.7 Tokyo