As of 2024-12-15, the Intrinsic Value of Interpublic Group of Companies Inc (IPG) is
44.44 USD. This IPG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 29.89 USD, the upside of Interpublic Group of Companies Inc is
48.70%.
The range of the Intrinsic Value is 36.82 - 56.02 USD
44.44 USD
Intrinsic Value
IPG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.82 - 56.02 |
44.44 |
48.7% |
| DCF (Growth 10y) |
45.62 - 67.94 |
54.52 |
82.4% |
| DCF (EBITDA 5y) |
35.39 - 46.40 |
40.27 |
34.7% |
| DCF (EBITDA 10y) |
44.25 - 58.64 |
50.59 |
69.2% |
| Fair Value |
54.24 - 54.24 |
54.24 |
81.47% |
| P/E |
17.44 - 33.15 |
24.67 |
-17.5% |
| EV/EBITDA |
32.03 - 54.40 |
40.23 |
34.6% |
| EPV |
40.78 - 54.06 |
47.42 |
58.7% |
| DDM - Stable |
14.99 - 29.06 |
22.02 |
-26.3% |
| DDM - Multi |
27.97 - 41.27 |
33.28 |
11.3% |
IPG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,134.32 |
| Beta |
0.64 |
| Outstanding shares (mil) |
372.51 |
| Enterprise Value (mil) |
12,546.02 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.93% |
| Cost of Debt |
5.46% |
| WACC |
7.89% |