Valuation Ipsos

Stocks

Market Closed - Euronext Paris Other stock markets 18:55:00 08/07/2026 +03			5-day change	1st Jan Change
33.62 ^EUR	-2.21%		-3.50%	-1.87%

07-07	Ipsos Announces Appointment of Claire Charbit as Head of CEO?s Office, Effective July 7, 2026	CI
07-07	Ipsos appoints Claire Charbit as Head of CEO's Office

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	1,437	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	-2.77%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,794	1,715	1,554
Change	-	20.84%	3.72%	-20.34%	-14.45%	-2.3%	-4.4%	-9.39%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.02x	6.38x	5.97x
PBR	1.37x	1.75x	1.73x	1.25x	-	0.86x	0.82x	0.74x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.64x	0.87x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.56x	0.55x	0.53x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.7x	0.65x	0.57x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.54x	4.1x	3.53x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	5.82x	5.24x	4.49x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.05x	8.78x	7.08x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	11%	11.4%	14.1%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.085	2.257	2.46
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	6.2%	6.71%	7.32%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.792	5.267	5.628
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	43.5%	42.9%	43.7%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,557	2,633	2,715
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	395	418.3	439.8
EBIT ¹	277.4	314.7	312.4	319.5	309.3	308.2	327.5	346.1
Net income ¹	183.9	215.2	159.7	204.5	186.6	201	218.3	234.3
Net Debt ¹	317.8	-	244.3	169.8	358.3	357	278	116.9
Reference price ²	41.25	58.50	56.75	45.92	34.26	33.62	33.62	33.62
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	42,757	-	-
Announcement Date	2/23/22 A	2/15/23 A	2/21/24 A	2/26/25 A	2/24/26 A	-	-	-

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.($)
IPSOS	7.17x	0.71x	4.63x	6.07%	1.68B
PUBLICIS GROUPE S.A.	12.67x	1.38x	6.25x	4.44%	25.06B
OMNICOM GROUP., INC.	9.14x	1.06x	5.71x	4.32%	23.04B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.79x	5.19x	9.42x	7.44%	10.54B
JCDECAUX SE	15.32x	-	-	3.32%	5.03B
CYBERAGENT, INC.	18.21x	0.66x	6.49x	1.33%	4.89B
WPP PLC	8.35x	0.63x	3.76x	5.6%	3.86B
MAGNITE, INC.	29.74x	4.02x	11.3x	-.--%	2.94B
NIQ GLOBAL INTELLIGENCE PLC	-34.2x	1.38x	5.84x	-.--%	3.25B
Average	8.69x	1.88x	6.67x	3.61%	8.92B
Weighted average by Cap.	10.45x	1.82x	6.56x	4.29%