Stagwell Inc.Opportunity Rank #40(STGW) Intrinsic Value & DCF Analysis (2026)
Current Price
$6.72
Last updated: Apr 29, 2026
Price vs Intrinsic Value
Fundamental Score
Weighted across 6 signals
Narrative Score
-1 vs previous
Trend Score
As of 2026-04-28
The intrinsic value of Stagwell Inc. (STGW) is estimated at $15.69 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $6.72, the stock appears undervalued relative to its projected cash flow fundamentals. This estimate assumes a 5.67% long-term growth rate and a 10.00% discount rate (calculated: 8.10%), reflecting expected future free cash flow and cost of capital.
The intrinsic value of Stagwell Inc. (STGW) is estimated at $15.69 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $6.72, the stock appears undervalued relative to its projected cash flow fundamentals. This estimate assumes a 5.67% long-term growth rate and a 10.00% discount rate (calculated: 8.10%), reflecting expected future free cash flow and cost of capital.Valuation Details
Capital Efficiency
The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.
Fundamental Details
Narrative Details
Trend Details
Investment Coach
- Valuation discount remaining above 10%
- Improvement in ROIC versus WACC spread
- Meaningful shifts in the narrative score direction
Free Cash Flow (in millions)
How Intrinziq Estimates Fair Value
Intrinziq estimates Stagwell Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.
Stagwell Inc.Communication Services
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.