investorscraft@gmail.com

Intrinsic ValuePublicis Groupe S.A. (PUB.PA)

Previous Close84.20
Intrinsic Value
Upside potential
Previous Close
84.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Publicis Groupe S.A. is a global leader in marketing, communications, and digital business transformation, operating across North America, Europe, Asia Pacific, Latin America, Africa, and the Middle East. The company’s diversified service portfolio includes brand strategy, media planning, performance marketing, and e-commerce optimization, delivered through renowned agencies such as Publicis Worldwide, Saatchi & Saatchi, and Leo Burnett. Its technological edge is reinforced by platforms like Epsilon PeopleCloud for data-driven marketing and Publicis Sapient for digital consulting, catering to sectors like automotive, retail, and healthcare. Publicis holds a strong competitive position in the advertising industry, leveraging its integrated approach to combine creative, media, and technology services. This allows it to serve blue-chip clients across consumer goods, finance, and healthcare, among others. The company’s global footprint and multi-disciplinary capabilities position it as a key player in an industry increasingly driven by digital transformation and data analytics.

Revenue Profitability And Efficiency

Publicis reported revenue of €16.03 billion in its latest fiscal year, with net income reaching €1.66 billion, reflecting a robust operating margin. The company’s diluted EPS stood at €6.55, supported by strong cash flow generation, with operating cash flow at €2.3 billion. Capital expenditures were modest at €238 million, indicating efficient reinvestment relative to its scale.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 10.3%. Its operating cash flow of €2.3 billion underscores effective working capital management, while its capital expenditure ratio remains low, highlighting disciplined investment in growth initiatives.

Balance Sheet And Financial Health

Publicis maintains a healthy balance sheet, with €3.64 billion in cash and equivalents against total debt of €5.18 billion. The liquidity position is strong, providing flexibility for strategic investments or shareholder returns. The debt level is manageable given the company’s cash flow generation and market capitalization of €24.06 billion.

Growth Trends And Dividend Policy

Publicis has shown consistent growth in digital and data-driven services, aligning with industry trends. The company pays a dividend of €3.4 per share, reflecting a commitment to returning capital to shareholders while retaining sufficient funds for organic and inorganic growth opportunities.

Valuation And Market Expectations

With a market cap of €24.06 billion and a beta of 0.797, Publicis is viewed as a relatively stable investment within the communication services sector. The valuation reflects expectations of steady growth, supported by its leadership in digital transformation and global client base.

Strategic Advantages And Outlook

Publicis benefits from its integrated service model, technological platforms, and global reach, which provide resilience against economic cycles. The outlook remains positive, driven by demand for data-driven marketing and digital consulting, though competition and macroeconomic uncertainties pose risks.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount