image
Communication Services - Advertising Agencies - NASDAQ - US
$ 5.07
-4.88 %
$ 1.35 B
Market Cap
253.5
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one STGW stock under the worst case scenario is HIDDEN Compared to the current market price of 5.07 USD, Stagwell Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one STGW stock under the base case scenario is HIDDEN Compared to the current market price of 5.07 USD, Stagwell Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one STGW stock under the best case scenario is HIDDEN Compared to the current market price of 5.07 USD, Stagwell Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart STGW

image
$8.5$8.5$8.0$8.0$7.5$7.5$7.0$7.0$6.5$6.5$6.0$6.0$5.5$5.5$5.0$5.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
2.84 B REVENUE
12.43%
133 M OPERATING INCOME
15.58%
25 M NET INCOME
18589.55%
143 M OPERATING CASH FLOW
76.35%
-162 M INVESTING CASH FLOW
-104.18%
36.9 M FINANCING CASH FLOW
110.87%
789 M REVENUE
10.89%
43.5 M OPERATING INCOME
4.19%
15.8 M NET INCOME
17.87%
212 M OPERATING CASH FLOW
992.99%
-96 M INVESTING CASH FLOW
-571.14%
-122 M FINANCING CASH FLOW
-281.12%
Balance Sheet Stagwell Inc.
image
Current Assets 1.14 B
Cash & Short-Term Investments 131 M
Receivables 890 M
Other Current Assets 114 M
Non-Current Assets 2.77 B
Long-Term Investments 0
PP&E 292 M
Other Non-Current Assets 2.48 B
3.36 %22.76 %2.92 %7.47 %63.48 %Total Assets$3.9b
Current Liabilities 1.37 B
Accounts Payable 449 M
Short-Term Debt 60.2 M
Other Current Liabilities 858 M
Non-Current Liabilities 1.76 B
Long-Term Debt 1.6 B
Other Non-Current Liabilities 157 M
14.39 %27.47 %51.20 %5.01 %Total Liabilities$3.1b
EFFICIENCY
Earnings Waterfall Stagwell Inc.
image
Revenue 2.84 B
Cost Of Revenue 1.84 B
Gross Profit 998 M
Operating Expenses 865 M
Operating Income 133 M
Other Expenses 108 M
Net Income 25 M
3b3b3b3b2b2b2b2b1b1b500m500m003b(2b)998m(865m)133m(108m)25mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
35.13% GROSS MARGIN
35.13%
4.68% OPERATING MARGIN
4.68%
0.08% NET MARGIN
0.08%
0.29% ROE
0.29%
0.06% ROA
0.06%
3.33% ROIC
3.33%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Stagwell Inc.
image
350m350m300m300m250m250m200m200m150m150m100m100m50m50m00(50m)(50m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 25 M
Depreciation & Amortization 227 M
Capital Expenditures -54 M
Stock-Based Compensation 52.2 M
Change in Working Capital -163 M
Others -183 M
Free Cash Flow 88.9 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Stagwell Inc.
image
Wall Street analysts predict an average 1-year price target for STGW of $8.33 , with forecasts ranging from a low of $6.5 to a high of $10 .
STGW Lowest Price Target Wall Street Target
6.5 USD 28.21%
STGW Average Price Target Wall Street Target
8.33 USD 64.37%
STGW Highest Price Target Wall Street Target
10 USD 97.24%
Price
Max Price Target
Min Price Target
Average Price Target
10101010999988887777666655May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
0.21 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.900.900.800.800.700.700.600.600.500.500.400.400.300.300.200.200.100.100.000.000.210.210.210.210.210.210.210.840.632015201520162016
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership Stagwell Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
50.7 M USD 2
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Stagwell Stock Could Outperform With 12% Growth, But Analyst Warns Of Market Skepticism Amid Macro Concerns Rosenblatt analyst Barton Crockett reiterated the Buy rating on Stagwell Inc. STGW on Thursday, with a price forecast of $10. benzinga.com - 2 weeks ago
Hyatt Selects Assembly as Paid Global Media Agency of Record Assembly, part of the Stagwell (NASDAQ: STGW) Challenger Network,  brings global paid media strategy with innovative, omnichannel expertise for Hyatt  NEW YORK , April 3, 2025 /PRNewswire/ -- Assembly, a leading global media agency, has been named the paid global media agency of record (AOR) for Hyatt and will support World of Hyatt, Hyatt's award-winning guest loyalty program that offers more awards and more ways to experience wellbeing in more destinations and unites Hyatt's five distinct brand portfolios, including Luxury, Lifestyle, Inclusive, Classics and Essentials. Effective April 1, Assembly will oversee brand performance media strategy, planning, and buying. prnewswire.com - 2 weeks ago
Stagwell (STGW) Appoints John Kahan as Inaugural Chief AI Officer Bringing nearly four decades of experience in data and artificial intelligence, Kahan joins Stagwell at a pivotal time for growth at the challenger network NEW YORK , April 2, 2025 /PRNewswire/ -- Stagwell (NASDAQ: STGW), the challenger network built to transform marketing, today announced the appointment of John Kahan as the network's inaugural Chief AI Officer. Reporting into Mark Penn, Stagwell Chairman and CEO, Kahan will spearhead the integration and development of artificial intelligence across Stagwell's global network. prnewswire.com - 2 weeks ago
Stagwell (STGW) Will Host 2025 Virtual Investor Day and Announce $5 Billion Revenue Target by End of FY29 NEW YORK , April 2, 2025 /PRNewswire/ -- Today, Stagwell (NASDAQ: STGW), the challenger network built to transform marketing, will host its 2025 Investor Day virtually during which executives will outline the company's vision and strategic priorities for its next phase of growth. In conjunction with Investor Day, Stagwell will announce initiatives targeting $5 billion in annual revenue by the end of 2029, a plan to implement $80 to $100 million of cost savings, and simplifying its capital structure. prnewswire.com - 2 weeks ago
Stagwell: Stock Continues To Trade At A Discount Despite Improved Fundamentals I maintain a buy rating for STGW due to strong execution, client wins, and growth in digital transformation and cloud solutions, despite trading at a discount to peers. STGW's fundamentals have improved significantly, with higher quality client wins and substantial growth in average annual revenue per top-25 client. The digital transformation segment shows sustained growth, and the cloud segment, now 10% of revenue, is poised to become a significant growth driver. seekingalpha.com - 3 weeks ago
Stagwell Announces Goal to Increase 2025 Ad Spend in News Media by 22% Year-Over-Year Announcement timed to today's second annual Future of News UK summit and the release of research fielded among 500+ EMEA CEOs and Board Directors 89% of EMEA CEOs and Board Directors follow the news closely, reading an average of five articles per day LONDON , March 20, 2025 /PRNewswire/ -- Today, Stagwell (NASDAQ: STGW) announced its commitment to increase 2025 ad spend in news by 22% year-over-year. This announcement is timed to Stagwell's second annual Future of News UK summit and the release of new data revealing EMEA CEOs and Board Directors view news as a powerful medium to reach key stakeholders. prnewswire.com - 1 month ago
Fast Company Names Code and Theory One of the World's Most Innovative Companies The creative and technology network was honored twice based upon its transformational work for NBC, NFL, Minnesota Star Tribune and other top clients. NEW YORK , March 18, 2025 /PRNewswire/ -- Code and Theory, part of Stagwell (NASDAQ: STGW), has been named to Fast Company's prestigious list of the World's Most Innovative Companies for 2025, twice. prnewswire.com - 1 month ago
Stagwell (STGW) Reveals Latest Draft Picks for SPORT BEACH 2025, Including a Mix of New and Returning Athletes and Brand Partners This year's programming will inspire conversations surrounding every facet of sport NEW YORK and AUSTIN, Texas , March 13, 2025 /PRNewswire/ -- Stagwell (NASDAQ: STGW), the challenger network built to transform marketing, today announced a new roster of athletes and brand partners confirmed to activate at SPORT BEACH 2025. Throughout the year, Stagwell is expanding SPORT BEACH's presence by bringing SPORT BEACH Clubhouses to major industry and sporting events worldwide. prnewswire.com - 1 month ago
Stagwell (STGW) Accelerates APAC Growth with ADK GLOBAL Acquisition and Leadership Summit in Bangkok BANGKOK , March 11, 2025 /PRNewswire/ -- Stagwell (NASDAQ: STGW), the challenger network built to transform marketing, hosted an Asia-Pacific (APAC) leadership summit in Bangkok building on the network's momentum of driving growth in the region and acquisition of ADK GLOBAL in early 2025. The acquisition of ADK GLOBAL significantly strengthens Stagwell's APAC presence, expanding Stagwell's APAC footprint to over 2,000 team members across 14 countries, and is set to enhance Stagwell's AI-powered digital marketing capabilities. prnewswire.com - 1 month ago
Four Stagwell (STGW) Agencies - 72andSunny, Anomaly, Code and Theory and GALE - Awarded 2025 Ad Age Agency A-List Recognition for Business and Creative Transformation NEW YORK , March 10, 2025 /PRNewswire/ -- Stagwell (NASDAQ: STGW), the challenger network built to transform marketing, today celebrates four of its agencies recognized in Ad Age's 2025 Agency A-List: 72andSunny, Anomaly, Code and Theory and GALE. The Agency A-List is an annual ranking of the top agencies, companies, and innovators, honoring the best work and brightest ideas in advertising, marketing and the expanding innovation landscape. prnewswire.com - 1 month ago
Code and Theory Named Ad Age B2B Agency of the Year The technology and creative network is recognized for its transformational work for Amazon Ads, Qualcomm, Thomson Reuters and Volvo Trucks NEW YORK , March 10, 2025 /PRNewswire/ -- Code and Theory, part of Stagwell (NASDAQ: STGW), has been named Ad Age's inaugural Business-to-Business Agency of the Year. The only technology and creative network with a balance of 50% creative and 50% engineers, Code and Theory leads the charge in redefining B2B customer experiences, demystifying martech stacks and creating real-world AI applications that accelerate growth and generate long-term value for its B2B clients. prnewswire.com - 1 month ago
Stagwell Inc. (STGW) Reports Equity Inducement Grants Under Nasdaq Listing Rule 5635(c)(4) NEW YORK , March 7, 2025 /PRNewswire/ -- Stagwell Inc. (the "Company") announced today the grant of equity inducement awards. Effective March 7, 2025, the Company granted a total of 69,170 restricted stock units to nine new employees. prnewswire.com - 1 month ago
8. Profile Summary

Stagwell Inc. STGW

image
COUNTRY US
INDUSTRY Advertising Agencies
MARKET CAP $ 1.35 B
Dividend Yield 0.00%
Description 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.
Contact One World Trade Center, New York, NY, 10007 https://www.stagwellglobal.com
IPO Date April 17, 1995
Employees 11857
Officers Mr. Jay R. Leveton President Mr. Ryan Greene Chief Operating Officer Mike Pienaar Senior Vice President of Internal Audit, Risk, & Compliance Mr. Jason F Reid Executive Vice President & Chief Investment Officer Ben Allanson Director of Investor Relations Mr. Mark Jeffrey Penn Chairman & Chief Executive Officer Mr. Peter McElligott General Counsel Mr. Vincenzo DiMaggio Senior Vice President & Chief Accounting Officer Mr. Merrill Raman Chief Technology Officer Mr. Frank P. Lanuto Chief Financial Officer