US · STGW
Stagwell Inc.
- Sector
- Communication Services · Advertising Agencies
- Headquarters
- New York City, NY 10007
- Website
- stagwellglobal.com
Price · as of 2024-12-31
$6.36
Market cap 1.22B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $145.64 | +2,189.94% |
| Intrinsic Value(DCF) | $54.48 | +756.6% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $0.41 | -93.6% |
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 |
|---|---|---|---|---|---|
| 2010 | $9.30 | $31.44 | $24.76 | $0.00 | $0.00 |
| 2011 | $7.23 | $26.92 | $172.93 | $0.00 | $0.00 |
| 2012 | $8.51 | $64.15 | $212.55 | $0.00 | $0.00 |
| 2013 | $20.05 | $33.57 | $89.36 | $0.00 | $0.00 |
| 2014 | $25.16 | $38.29 | $0.00 | $0.00 | $0.00 |
| 2015 | $21.51 | $37.53 | $0.07 | $0.00 | $0.00 |
| 2016 | $8.65 | $33.80 | $0.00 | $0.00 | $0.00 |
| 2017 | $7.45 | $63.33 | $0.03 | $2.81 | $74.10 |
| 2018 | $2.47 | $31.74 | $0.00 | $0.00 | $0.00 |
| 2019 | $2.11 | $21.19 | $0.00 | $0.00 | $0.00 |
| 2020 | $3.42 | $26.81 | $0.00 | $0.00 | $34.54 |
| 2021 | $7.82 | $38.10 | $116.31 | $0.00 | $16.44 |
| 2022 | $6.60 | $37.43 | $2,656.75 | $0.00 | $14.03 |
| 2023 | $5.55 | $34.29 | $745.30 | $0.00 | $0.00 |
| 2024 | $6.23 | $145.64 | $424.09 | $0.00 | $0.41 |
AI valuation
Our deep-learning model estimates Stagwell Inc.'s (STGW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $145.64
- Current price
- $6.36
- AI upside
- +2,189.94%
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
$54.48
+756.6% upside
Graham-Dodd
—
— upside
Graham Formula
$0.41
-93.6% 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 |
| STGW | Stagwell Inc. | $6.36 | 1.22B | +2,190% | +757% | — | -94% | 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 |
| 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 |
| CRTO | Criteo S.A. | $17.87 | 914.08M | +343% | -32% | +43% | +35% | 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 |
| EEX | Emerald Holding, Inc. | $4.17 | 825.55M | +548% | +58% | — | -96% | 275.19 | 1.57 | 1.52 | 9.84 | — | -1.76 | 55.92% | 16.00% | 0.55% | 0.56% | 4.19% | 0.21% | 1.07 | 1.33 | 1.27 | 1.15 | 2.60 | -9146.00% | 418.00% | 2069.00% | 7.52% | 0.19 | 7.46% | 2.43% | 668.20% | 4.71% | 12.90 | 18.08 | 2.06 | 0.34 |
| 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 |
| GOGO | Gogo Inc. | $4.23 | 566.2M | +896% | +15,656% | — | +148% | 49.15 | 6.28 | 0.70 | 9.03 | — | -1.86 | 59.06% | 12.53% | 1.42% | 15.16% | 6.07% | 1.02% | 8.82 | 1.67 | 1.60 | 0.88 | 4.94 | -1000.00% | 10474.00% | 13324.00% | 10.25% | 0.46 | 7.19% | 0.00% | 0.00% | 16.77% | 12.29 | 21.53 | 1.54 | 0.18 |
| 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 |
| OPRA | Opera Limited | $16.04 | 1.44B | +134% | +10% | -75% | +62% | 15.17 | 1.59 | 3.11 | 12.01 | — | 3.64 | 72.42% | 19.20% | 16.80% | 10.58% | 9.13% | 9.52% | 0.01 | 174.08 | 2.29 | 2.22 | -1.02 | -4675.00% | 2112.00% | -260.00% | 4.98% | 1.04 | 8.96% | 2.51% | 38.00% | 4.78% | 14.91 | 18.49 | 2.86 | 9.36 |
| 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 Stagwell Inc.
Stagwell Inc. provides digital transformation, performance media and data, consumer insights and strategy, and creativity and communications services. The company operates through three segments: Integrated Agencies Network, Media Network, and Communications Network. It designs and builds digital platforms and experiences that support the delivery of content, commerce, service, and sales; creates websites, mobile applications, back-end systems, content and data management systems, and other digital environments; designs and implements technology and data strategies; and develops software and related technology products, including cookie-less data platforms for audience targeting and activation, software tools for e-commerce applications, and text messaging applications for consumer engagement. The company also provides media buying and planning services; and strategic insights and guidance services that offers business content, product, communications, and media strategies. In addition, it offers strategy development, advertising creation, live events, cross platform engagement, and social media content services; and leadership, social media, executive positioning and visibility, strategic communication, public relation, and public affair services. Further, the company provides influencer marketing, brand insights, communications technology, and augmented reality services for in-house marketers, as well as tech-driven solutions. Stagwell Inc. is headquartered in New York, New York.
- CEO
- Mark Jeffrey Penn
- Employees
- 11.86K
- Beta
- 1.52
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($54.48 ÷ $6.36) − 1 = +756.6% (DCF, example).