Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Stagwell Inc
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-73.2% vs price
Base Case (Median)
-38.0% vs price
Bull Case (75th pct.)
52.2% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $16.68 | 99.5% | High (40%) |
| PE Comparable | $1.02 | -87.8% | Medium (25%) |
| Growth Trajectory DCF | $2.84 | -66.0% | Medium (20%) |
| Graham Number | $2.04 | -75.6% | Low (10%) |
| EV/EBITDA | $7.52 | -10.0% | Medium (20%) |
| EV/FCF | $14.45 | 72.8% | Medium (20%) |
Based on 6 out of 7 methods, STGW appears fairly valued at the current price of $8.36. The base case fair value of $5.18 implies 38.0% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.