Full history for every metric is available with a Kvantra account
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 888 | 1,469 | 2,688 | 2,527 | 2,841 | 2,909 | 3,041 | 3,249 |
| Operating profit | $m | 159 | 139 | ||||||
| Net profit | $m | 56 | 21 | 20 | 0 | 2 | 29 | 16 | 292 |
| EPS reported | $ | 0.11 | 0.06 | ||||||
| Operating cashflow per share | $ | 1.32 | 1.21 | ||||||
| Capex per share | $ | 0.20 | 0.22 | ||||||
| FCF per share | $ | 1.12 | 0.99 | ||||||
| Free cash flow | $m | 247 | 247 | ||||||
| Net debt | $m | 1,221 | 1,341 | ||||||
| Book value equity | $m | 758 | 669 | ||||||
| Book value per share | $ | 2.87 | 2.70 | ||||||
| Number of shares | m | 264.52 | 248.33 | ||||||
| DPS (TTM paid) | $ | 0.00 | 0.00 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 44.45 | 143.87 | ||||||
| P/B LTM | x | 1.42 | 3.38 | ||||||
| P/S LTM | x | 0.37 | 0.74 | ||||||
| P/FCF LTM | x | 4.36 | 9.17 | ||||||
| EV/EBITDA LTM | x | 6.39 | 9.72 | ||||||
| EV/Sales LTM | x | 0.89 | 1.19 | ||||||
| Earnings Yield LTM | % | 2.25% | 0.70% | ||||||
| FCF Yield | % | 22.92% | 10.90% | ||||||
| Quality | |||||||||
| ROE | % | 3.84% | 2.16% | ||||||
| ROIC | % | 2.53% | 1.83% | ||||||
| Operating margin | % | 5.47% | 4.56% | ||||||
| Gross margin | % | 36.54% | 34.38% | ||||||
| FCF/Sales | % | 8.50% | 8.11% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +464.10% | - | ||||||
| Sales Growth YoY | % | +2.39% | +6.38% | ||||||
| Net Income Growth YoY | % | +1188.2% | - | ||||||
| FCF Growth | % | +178.31% | +4.21% | ||||||
| Operating Profit Growth | % | +19.49% | +9.44% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | 0.00% | 0.00% | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | 0.15 | 0.14 | ||||||
| Net Debt/EBITDA | x | 3.72 | 4.31 | ||||||
| EBIT/Net interest | x | 1.65 | 34.40 | ||||||
| Net debt/market cap | % | 113.23% | 59.24% | ||||||
| Net debt/Equity | x | 1.61 | 2.00 | ||||||
| Gross debt/equity | x | 2.12 | 2.55 | ||||||
ETFs that hold Stagwell
| Fund | Ticker | Position# | Weight |
|---|---|---|---|
| First Trust Small Cap Growth AlphaDEX Fund | FYC | 7 | 0.73% |
| iShares US Small Cap Value Factor ETF | SVAL | 9 | 0.65% |
| AdvisorShares Insider Advantage ETF | SURE | 3 | 1.21% |
Funds with Stagwell among their ten largest holdings, largest fund first.
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Stagwell Inc. offers a wide array of specialized services, including digital transformation, data-driven performance media, consumer insights and strategic planning, and creative communications solutions. The company operates through three distinct segments: the Integrated Agencies Network, the Media Network, and the Communications Network. A key part of its business involves designing and building advanced digital platforms and engaging experiences. These solutions are crafted to facilitate the distribution of content, support e-commerce activities, enhance service delivery, and boost sales. This includes developing custom websites, mobile applications, robust back-end infrastructures, and sophisticated content and data management systems. Stagwell also formulates and implements cutting-edge technology and data strategies. Furthermore, the company develops proprietary software, such as cookie-less data platforms for targeted audience engagement, e-commerce tools, and text messaging applications designed to interact with consumers. Beyond digital infrastructure, Stagwell provides comprehensive media buying and planning services. It also furnishes clients with strategic insights and expert guidance to optimize their business content, product strategies, overall communications, and media approaches. The firm's creative and communications offerings encompass strategy development, advertising creation, the execution of live events, cross-platform engagement initiatives, and compelling social media content. Additionally, they provide services in leadership development, social media management, executive visibility, strategic communication, public relations, and public affairs. Stagwell Inc. extends its expertise to include influencer marketing, in-depth brand insights, communications technology, and augmented reality services, particularly assisting in-house marketing teams with innovative, technology-driven solutions. The company's corporate headquarters are located in New York, New York.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
| Fund | Ticker | Position# | Weight |
|---|---|---|---|
| First Trust Small Cap Growth AlphaDEX Fund | FYC | 7 | 0.73% |
| iShares US Small Cap Value Factor ETF | SVAL | 9 | 0.65% |
| AdvisorShares Insider Advantage ETF | SURE | 3 | 1.21% |
Funds with Stagwell among their ten largest holdings, largest fund first.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Stagwell Inc. offers a wide array of specialized services, including digital transformation, data-driven performance media, consumer insights and strategic planning, and creative communications solutions. The company operates through three distinct segments: the Integrated Agencies Network, the Media Network, and the Communications Network. A key part of its business involves designing and building advanced digital platforms and engaging experiences. These solutions are crafted to facilitate the distribution of content, support e-commerce activities, enhance service delivery, and boost sales. This includes developing custom websites, mobile applications, robust back-end infrastructures, and sophisticated content and data management systems. Stagwell also formulates and implements cutting-edge technology and data strategies. Furthermore, the company develops proprietary software, such as cookie-less data platforms for targeted audience engagement, e-commerce tools, and text messaging applications designed to interact with consumers. Beyond digital infrastructure, Stagwell provides comprehensive media buying and planning services. It also furnishes clients with strategic insights and expert guidance to optimize their business content, product strategies, overall communications, and media approaches. The firm's creative and communications offerings encompass strategy development, advertising creation, the execution of live events, cross-platform engagement initiatives, and compelling social media content. Additionally, they provide services in leadership development, social media management, executive visibility, strategic communication, public relations, and public affairs. Stagwell Inc. extends its expertise to include influencer marketing, in-depth brand insights, communications technology, and augmented reality services, particularly assisting in-house marketing teams with innovative, technology-driven solutions. The company's corporate headquarters are located in New York, New York.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free