US · CRTO
Criteo S.A.
- Sector
- Communication Services · Advertising Agencies
- Headquarters
- Paris 75009
- Website
- criteo.com
Price · as of 2025-12-31
$19.58
Market cap 914.08M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $79.20 | +304.49% |
| Intrinsic Value(DCF) | $12.23 | -37.54% |
| Graham-Dodd Method(GD) | $25.58 | +30.65% |
| Graham Formula(GF) | $24.09 | +23.03% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $1.55 | $19.59 | |||
| 2012 | $1.84 | $2.68 | |||
| 2013 | $52.41 | $93.66 | $57,280.66 | $7.54 | $2.29 |
| 2014 | $41.96 | $67.94 | $10,189.30 | $10.12 | $38.18 |
| 2015 | $38.16 | $72.11 | $2,370.83 | $10.82 | $33.85 |
| 2016 | $49.25 | $76.11 | $4,555.92 | $12.66 | $73.68 |
| 2017 | $30.03 | $75.82 | $2,474.42 | $16.90 | $48.35 |
| 2018 | $28.21 | $65.60 | $354.11 | $16.16 | $11.10 |
| 2019 | $10.45 | $55.99 | $5.00 | $17.79 | $9.31 |
| 2020 | $32.90 | $61.39 | $4.95 | $18.89 | $0.11 |
| 2021 | $25.04 | $79.21 | $6.59 | $24.80 | $36.64 |
| 2022 | $30.69 | $70.94 | $5.92 | $9.63 | $0.00 |
| 2023 | $33.39 | $84.17 | $6.64 | $14.63 | $4.62 |
| 2024 | $36.66 | $94.13 | $4.62 | $19.92 | $14.99 |
| 2025 | $18.28 | $79.20 | $8.28 | $25.58 | $24.09 |
AI valuation
Our deep-learning model estimates Criteo S.A.'s (CRTO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $79.20
- Current price
- $19.58
- AI upside
- +304.49%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$12.23
-37.54% upside
Graham-Dodd
$25.58
+30.65% upside
Graham Formula
$24.09
+23.03% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CRTO | Criteo S.A. | $19.58 | 914.08M | +304% | -38% | +31% | +23% | 6.39 | 0.83 | 0.49 | 2.22 | 16.19 | 2.07 | 53.96% | 10.42% | 7.43% | 13.59% | 16.78% | 6.69% | 0.13 | 116.21 | 1.27 | 1.21 | -0.58 | 3947.00% | 60.00% | 1580.00% | 21.84% | 0.37 | 23.52% | 0.00% | 0.00% | 16.88% | 3.65 | 3.55 | 0.38 | 2.28 |
| CCO | Clear Channel Outdoor Hol… | $2.40 | 1.2B | +992% | -60% | — | — | 47.99 | -0.35 | 0.74 | 15.83 | — | -0.29 | 42.47% | 18.97% | -6.52% | -0.70% | 9.41% | 0.57% | -1.91 | 0.77 | 1.28 | 0.91 | 13.31 | -4865.00% | 657.00% | -29829.00% | 10.46% | 0.34 | 4.04% | 0.00% | 0.00% | 53.24% | 24.54 | 60.12 | 4.66 | -1.70 |
| DLX | Deluxe Corporation | $27.75 | 1.25B | +150% | -38% | — | -41% | 14.85 | 1.85 | 0.59 | 6.61 | 28.26 | -1.16 | 53.01% | 12.26% | 3.99% | 13.08% | 8.89% | 3.00% | 2.26 | 2.14 | 1.04 | 0.82 | 3.27 | 5254.00% | 54.00% | 7549.00% | 13.84% | 0.42 | 8.61% | 4.36% | 64.70% | 27.41% | 9.58 | 14.29 | 1.17 | 1.66 |
| FUBO | fuboTV Inc. | $1.17 | 412.68M | +2,109% | +4,557,058% | — | — | -5.72 | 5.18 | 0.63 | -10.85 | — | -1.84 | 12.57% | -12.08% | -10.61% | -72.28% | -43.24% | -15.39% | 1.93 | -9.40 | 0.53 | 0.45 | -1.91 | -4808.00% | 1861.00% | -4666.00% | -9.38% | -0.15 | -21.02% | 0.00% | 0.00% | 0.00% | -6.29 | -12.94 | 0.76 | -1.30 |
| GIBO | GIBO Holdings Limited | $1.43 | 758.48M | — | — | — | — | -2.39 | 0.70 | 1.98 | -3.00 | — | 0.70 | 85.44% | -82.88% | 0.88% | -54.64% | -57.71% | -41.32% | 0.01 | — | 0.07 | 0.00 | -0.06 | -34788.00% | — | -4684.00% | -10.75% | 0.89 | -14.83% | 0.00% | 0.00% | 11.09% | -2.44 | -9.47 | 2.02 | -0.05 |
| GLIBA | GCI Liberty, Inc. | $39.74 | 1.23B | — | — | — | — | -3.95 | 0.72 | 1.17 | 4.43 | — | 2.42 | 29.73% | 17.02% | -29.54% | — | — | — | 0.68 | 3.96 | 3.14 | 2.88 | 1.66 | — | — | — | 10.00% | 1.89 | — | 0.00% | 0.00% | 0.00% | 10.95 | 15.98 | 1.86 | 0.78 |
| IDT | IDT Corporation | $50.95 | 1.28B | +47% | -50% | -55% | -39% | 14.46 | 3.85 | 0.95 | 7.25 | 78.16 | 4.29 | 36.23% | 8.15% | 6.18% | 29.43% | 142.58% | 13.80% | 0.01 | — | 1.78 | 1.01 | -1.77 | 1850.00% | 213.00% | 7934.00% | 9.06% | 0.43 | 196.84% | 0.47% | 6.80% | 7.23% | 9.18 | 8.67 | 0.75 | 5.66 |
| MNTN | MNTN Inc. | $9.76 | 714.66M | +236% | +61% | -96% | — | -769.98 | 16.18 | 17.06 | -1791.21 | — | 22.16 | 76.29% | 8.29% | -2.22% | -6.49% | -43.56% | -2.08% | 0.00 | 6.90 | 4.18 | 3.97 | 79.46 | -7977.00% | 2860.00% | 7323.00% | 1.14% | 0.82 | -254.74% | 0.00% | 0.00% | 3.80% | 197.05 | 83.90 | 16.33 | 41.61 |
| MOMO | Hello Group Inc. | $6.47 | 1.13B | +50% | -6% | -34% | — | 9.28 | 0.84 | 0.91 | 4.02 | — | 0.86 | 38.96% | 14.51% | 9.84% | 8.95% | 9.91% | 6.01% | 0.40 | 11.99 | 1.88 | 0.99 | 0.23 | -4329.00% | -1198.00% | -2037.00% | 14.04% | 0.26 | 15.87% | 7.42% | 68.90% | 19.84% | 5.27 | 5.97 | 0.76 | 2.56 |
| STGW | Stagwell Inc. | $4.82 | 1.22B | +2,922% | +1,030% | — | -92% | 27.59 | 2.08 | 0.24 | 6.22 | 1.65 | -0.34 | 35.13% | 4.68% | 0.08% | 7.28% | 4.86% | 0.65% | 5.00 | 1.44 | 0.83 | 0.75 | 4.28 | 167273.00% | 1243.00% | 13022.00% | 12.86% | 0.10 | 4.95% | 0.00% | 0.00% | 15.67% | 16.67 | 24.97 | 0.78 | 0.91 |
| ZD | Ziff Davis, Inc. | $27.08 | 1.07B | +328% | -10% | -66% | -51% | 10.81 | 0.65 | 0.79 | 3.84 | — | -5.79 | 70.01% | 14.05% | 3.26% | 5.96% | 6.53% | 2.88% | 0.41 | 7.87 | 1.27 | 1.19 | 0.34 | -1901.00% | 354.00% | 148.00% | 25.08% | 0.38 | 14.17% | 0.00% | 0.00% | 39.37% | 6.17 | 4.37 | 0.87 | 1.55 |
About Criteo S.A.
Criteo S.A., a technology company, provides marketing and monetization services on the open Internet in North and South America, Europe, the Middle East, and Africa, and the Asia-Pacific. The company's Criteo Shopper Graph, which derives clients' proprietary commerce data, such as transaction activity on their digital properties. Its Criteo AI Engine solutions include lookalike finder, recommendation, and predictive bidding algorithms; bidding engine that executes campaigns based on certain objectives set by its clients; dynamic creative optimization+, which assembles customized creative advertising content by optimizing each individual creative component in the advertisement; software systems and processes, which enable data synchronization, storage, and analysis of distributed computing infrastructure in various geographies; and experimentation platform, an offline/online testing platform to enhance the capabilities and effectiveness of prediction models. The company also provides Criteo Marketing Solutions that allow commerce companies to address various marketing goals by engaging their consumers with personalized ads across the web, mobile, and offline store environments; and Criteo Retail Media solutions, which allows retailers to generate advertising revenues from consumer brands, and/or to drive sales for themselves, by monetizing their data and audiences through personalized ads, either on their own digital property or on the open Internet. In addition, it offers real-time access to advertising inventory through its publisher partners; consulting services to companies in distance sales; and business intelligence and analytics services. It serves companies in digital retail, travel, and classifieds industries. Criteo S.A. was incorporated in 2005 and is headquartered in Paris, France.
- CEO
- Michael Komasinski
- Employees
- 3.51K
- Beta
- 0.37
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($12.23 ÷ $19.58) − 1 = -37.54% (DCF, example).