Stagwell Inc.

Stagwell Inc.

STGWยทNASDAQ

$6.59

-11%
Communication ServicesAdvertising Agencies

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.

At a Glance

Live Snapshot
Market Cap$1.63B
EPS0.1300
P/E Ratio50.69
Earnings Date07/30/2026
Stagwell Inc.

Stagwell Inc. Fair Value Envelope

STGW ยท NASDAQ

Our analysis suggests that STGW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $6.59, this represents a potential HIDDEN relative to our calculated worth for Stagwell Inc..

Intrinsic Value
Current Price: $6.59

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$2,566.5B
+ Cash & Equivalents$104.5M
Firm Value$2,566.7B
- Debt$1.6B
Equity Value$2,565.0B
/ Shares Outstanding255,779,497B
DCF Value$10.0K
UNDERVALUED BY 152075%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$582.1M
$1.2B
$2.3B
$4.7B
$9.3B
$18.6B
$37.3B
$74.5B
$149.0B
$298.0B
Maintenance CapEx
-$17.5M
-$35.0M
-$70.0M
-$140.0M
-$279.9M
-$559.9M
-$1.1B
-$2.2B
-$4.5B
-$9.0B
Owner Earnings
$564.6M
$1.1B
$2.3B
$4.5B
$9.0B
$18.1B
$36.1B
$72.3B
$144.5B
$289.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$522.7M
$968.0M
$1.8B
$3.3B
$6.1B
$11.4B
$21.1B
$39.0B
$72.3B
$133.9B
Terminal Value represents 88.7% of Enterprise Value