First Time Loading...
S

Stagwell Inc
NASDAQ:STGW

Watchlist Manager
Stagwell Inc
NASDAQ:STGW
Watchlist
Price: 6.74 USD 13.28%
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Balance Sheet

3.8B
-3%
Assets
Growth Rates:
1 Year
-6%
3 Years
+149%
5 Years
+134%
7 Years
+139%
10 Years
+164%
3.4B
-4%
Liabilities
Growth Rates:
1 Year
-3%
3 Years
+74%
5 Years
+77%
7 Years
+58%
10 Years
+94%
356.7m
+8%
Equity
Growth Rates:
1 Year
-26%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Balance Sheet Decomposition
Stagwell Inc

3.8B
Assets
3.4B
Liabilities
3.8B
Assets
3.4B
Liabilities
Current Assets 1B
Cash & Short-Term Investments 119.7m
Receivables 812.1m
Other Current Assets 93.3m
Non-Current Assets 2.7B
PP&E 332.1m
Intangibles 2.3B
Other Non-Current Assets 92.8m
Current Liabilities 1.4B
Accounts Payable 415m
Accrued Liabilities 590.7m
Other Current Liabilities 368.6m
Non-Current Liabilities 2B
Long-Term Debt 1.1B
Other Non-Current Liabilities 890.2m

Balance Sheet
Stagwell Inc

Rotate your device to view
Balance Sheet
Currency: USD
Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023
Assets
Cash & Cash Equivalents
113
62
28
46
31
107
61
184
221
120
Cash Equivalents
113
62
28
46
31
107
61
184
221
120
Total Receivables
396
405
422
465
438
479
385
761
758
834
Accounts Receivables
396
405
422
465
438
479
385
760
739
811
Other Receivables
0
0
0
0
0
0
0
1
19
22
Other Current Assets
43
28
40
31
121
36
41
61
53
72
Total Current Assets
552
494
490
543
590
622
487
1 006
1 031
1 025
PP&E Net
60
64
78
90
88
305
305
430
372
332
PP&E Gross
60
64
78
90
88
305
305
430
372
332
Accumulated Depreciation
95
97
105
124
129
130
136
45
59
81
Intangible Assets
86
72
85
71
68
55
34
938
908
818
Goodwill
851
870
845
836
741
732
668
1 653
1 567
1 499
Long-Term Investments
6
6
5
6
7
0
11
0
0
0
Other Long-Term Assets
93
71
75
153
118
115
6
29
115
93
Other Assets
851
870
845
836
741
732
668
1 653
1 567
1 499
Total Assets
1 649
N/A
1 578
-4%
1 577
0%
1 699
+8%
1 612
-5%
1 828
+13%
1 511
-17%
4 056
+168%
3 993
-2%
3 767
-6%
Liabilities
Accounts Payable
316
360
252
245
222
200
168
272
357
415
Accrued Liabilities
265
298
304
328
313
402
316
583
559
585
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
1
1
0
0
0
0
0
0
0
0
Other Current Liabilities
240
255
248
203
207
217
207
440
434
374
Total Current Liabilities
822
912
803
776
743
820
691
1 294
1 350
1 374
Long-Term Debt
743
728
936
883
954
888
843
1 192
1 185
1 146
Deferred Income Tax
78
93
110
7
5
0
0
103
40
41
Minority Interest
288
149
126
121
116
77
68
552
501
479
Other Liabilities
160
262
177
126
105
275
359
544
435
370
Total Liabilities
2 090
N/A
2 144
+3%
2 153
+0%
1 912
-11%
1 923
+1%
2 059
+7%
1 961
-5%
3 685
+88%
3 511
-5%
3 410
-3%
Equity
Common Stock
266
270
320
443
149
254
257
0
0
0
Retained Earnings
490
527
582
340
465
481
710
7
29
21
Additional Paid In Capital
210
315
312
314
0
0
0
383
492
348
Other Equity
8
6
2
2
5
4
3
5
39
13
Total Equity
441
N/A
566
-28%
575
-2%
214
+63%
312
-46%
231
+26%
450
-95%
371
N/A
483
+30%
357
-26%
Total Liabilities & Equity
1 649
N/A
1 578
-4%
1 577
0%
1 699
+8%
1 612
-5%
1 828
+13%
1 511
-17%
4 056
+168%
3 993
-2%
3 767
-6%
Shares Outstanding
Common Shares Outstanding
50
50
53
58
58
72
74
298
293
270
Preferred Shares Outstanding
0
0
0
0
0
0
0
0
0
0

See Also

Summary
STGW intrinsic value, competitors valuation, and company profile.
DCF Valuation
STGW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
STGW stock valuation using valuation multiples.
Wall Street Estimates
STGW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
STGW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.