Hopscotch Groupe S.A. (ALHOP) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Hopscotch Groupe S.A. stock €15.21, price €11.95, upside +27.3%, quality 45 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range €6.33 – €23.16 · fair‑value band €11.41 – €19.02 · the €11.95 price screens below the €15.21 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Hopscotch Groupe in your weekly email
Every Wednesday you see whether Hopscotch Groupe is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Hopscotch Global PR Group operates in public relations (PR) business in France and internationally.
Show moreShow less
The company operates in specialized agencies, include Le Public Système PR, an agency for the reputation of companies and opinion formers; Sagarmatha that carries out internal and event communication campaigns; Le Public Système Cinema, a structure for cinema; Heaven, an advertising agency; Human to Human to preserve build, and restore the reputation of brands, companies, and managers on the Internet; and AD Crew, an influencer marketing agency.
It provides Beeshake, a collective intelligence platform in SaaS mode; Capdel, an agile solution for small and medium business events; and Season that supports companies, brands, collectivities, and institutions in the food, drink, and lifestyle sectors.
It serves luxe, sports, bank, insurance, real estate, entertainment, health, tourism, automotive, food and drinks, technology, aeronautics, transport, and energy industries. The company was formerly known as Public Système Hopscotch and changed its name to Hopscotch Global PR Group in February 2015.
Hopscotch Global PR Group was founded in 1968 and is based in Paris, France.
Stock analysis
Hopscotch Groupe S.A. (ALHOP) currently trades at €11.95, while our model-based Fair Value estimate is €15.21, implying the stock looks roughly 21% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of €33.79 per share, and 18 of the 26 models we run sit above the €11.95 price.
Bear case: the Earnings-Based group reads lowest at €9.82, and 8 of the 26 models stay below the price. Data coverage for this calculation is medium.
Scenario range: €11.41 (bear) to €19.02 (bull), the price of €11.95 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 45/100 (below-average quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Hopscotch Groupe S.A. reported revenue of €271M in FY2025 versus €154M in FY2021, a compound +15.2%/yr. Reported net income was €2.1M in FY2025, compounding −14.8%/yr from FY2021.
Key figures
Market cap €37.6M Micro · P/S ratio 0.14 · EPS (TTM) €−0.3400 · Dividend yield 4.2% · Net margin −0.6% · Return on equity 7.8% · Return on assets (EBIT) 4.7% (5-year average) · Operating margin −2.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 26 out of 100 (low confidence).
What moves the price
The share trades about 38% below its 52-week high and 17% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 10% fair-value upside, at 27%, ALHOP screens cheaper than that median.
Fair Value models
Bear€11.41Fair Value €15.21Bull€19.02
Price €11.95 · Upside +27.3%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.79/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−15.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+17.3%
Start year 2020 (pandemic). Over 10 years: +6.1% a year
Revenue growth 19 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−4.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−8.9%
Dividend (yield on the price)4.2%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−8.9% vs 6.5%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−2% → 2%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−5.1%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about −7.2% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Advertising Agencies · 170 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score45 · Below median
Fair Value upside+27.3% · Above median
Profitability
Return on equity (12 months)7.8% · Above median
Return on assets1.1% · Below median
Net margin (12 months)−0.6% · Below median
Operating margin (12 months)−2.4% · Below median
Growth and dividend
Revenue growth (quarter YoY)−1.5% · Below median
Dividend yield (12 months)4.2% · Above median
Balance sheet
Debt / equity0.47× · Highest 25%
Valuation Multiplesvs Advertising Agencies median · lower = cheaper
P/B1.18× · Cheaper than median
P/S (12 months)0.14× · Cheapest 25%
Price / free cash flow (fiscal year)9.9× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Hopscotch Groupe S.A. Fair Value". https://www.fairvalue-calculator.com/stock/ALHOP
Frequently asked questions
Is Hopscotch Groupe S.A. (ALHOP) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of €15.21 versus a price of €11.95, about +27% upside (undervalued).
What is the fair value of ALHOP?
Our model-based fair value for Hopscotch Groupe S.A. is €15.21 (as of Nov 9, 2026), built from audited fundamentals. The current price: €11.95.
What is the quality score of ALHOP?
Hopscotch Groupe S.A. has a Quality Score of 45/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Hopscotch Groupe S.A. (ALHOP)?
Our model-based price target is the fair value of €15.21 (as of Nov 9, 2026) from 26 valuation models. Cautious scenario €11.41, optimistic scenario €19.02. It is a calculation from audited fundamentals, not an analyst target.
What is the Hopscotch Groupe S.A. stock forecast for 2026?
Our models put fair value at €15.21, about +27% upside versus a price of €11.95 (undervalued). Cautious scenario €11.41, optimistic scenario €19.02. The calculation is refreshed regularly with new filings.
What is the revenue of Hopscotch Groupe S.A. (ALHOP)?
Hopscotch Groupe S.A. reported trailing-twelve-month revenue of about €269M (latest available figure, as of Nov 9, 2026).
Does Hopscotch Groupe S.A. pay a dividend?
Hopscotch Groupe S.A. currently shows a dividend yield of 4.18% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Hopscotch Groupe S.A. (ALHOP) and when is the ex-dividend date?
Hopscotch Groupe S.A. pays a dividend of €0.5 per share a year, a dividend yield of 4.2%. The last ex-dividend date was Jul 6, 2026. The payout ratio is 72.3% of earnings. Free cash flow covers the dividend 2.49 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Hopscotch Groupe S.A. (ALHOP)?
For today's price to be fair in a discounted-cash-flow model, Hopscotch Groupe S.A. would have to grow free cash flow by -5.1 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +17.3 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of ALHOP use?
Our models discount Hopscotch Groupe S.A. at 9.7 %: a base by market capitalisation (nano), damped by beta 0.78, country premium for France. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Hopscotch Groupe S.A. that is -5.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Hopscotch Groupe S.A. (ALHOP) delivered so far?
Over the past 5 years revenue at Hopscotch Groupe S.A. grew +17.3 % a year. The price currently implies free-cash-flow growth of -5.1 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Hopscotch Groupe S.A. (ALHOP) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Hopscotch Groupe S.A. (-5.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hopscotch Groupe S.A. (ALHOP)?
The free-cash-flow yield on the price is 10.08 %: that much free cash flow Hopscotch Groupe S.A. produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Hopscotch Groupe S.A. (ALHOP)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hopscotch Groupe S.A. it is €15.21 per share (as of Nov 9, 2026), against a price of €11.95. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Hopscotch Groupe S.A. stock overvalued or undervalued in 2026?
As of Nov 9, 2026, ALHOP trades below its calculated fair value: price €11.95, fair value €15.21, a gap of about +27% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of ALHOP?
No. The price is what the market pays today (€11.95); the fair value is what the company's own numbers justify (€15.21). For Hopscotch Groupe S.A. the two are €3.26 per share apart. That gap is exactly why we show both numbers side by side.
How much is Hopscotch Groupe S.A. worth?
The market values Hopscotch Groupe S.A. at about €37.6M (market capitalisation, as of Nov 9, 2026). Per share that is €11.95; our models calculate a fair value of €15.21 per share.
What do the bullish and bearish scenarios say about ALHOP?
Our models span a range for Hopscotch Groupe S.A.: cautious scenario €11.41, base €15.21, optimistic €19.02 per share (as of Nov 9, 2026, price €11.95). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the PEG ratio of ALHOP?
The PEG ratio of Hopscotch Groupe S.A. is 0.16 (P/E divided by earnings growth, as of Nov 9, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Hopscotch Groupe S.A. (ALHOP)?
Balance-sheet figures for Hopscotch Groupe S.A. (as of Nov 9, 2026): return on equity 7.8%, debt of 0.47 per unit of equity. They feed the Quality Score of 45/100, which measures business quality independently of the share price.
How far is ALHOP from its 52-week high?
Hopscotch Groupe S.A. trades at €11.95, about 38% below its 52-week high of €19.40 and 17% above the low of €10.21 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of €15.21 is for.
Which stocks are comparable to Hopscotch Groupe S.A.?
From the same area (Communication Services) we also value AppLovin Corporation, Publicis Groupe S.A, Omnicom Group, Focus Media Information Technology Co, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Hopscotch Groupe S.A. stock attractive at the current price?
The data as of Nov 9, 2026: price €11.95, calculated fair value €15.21 (+27%), Quality Score 45/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of ALHOP calculated?
We run Hopscotch Groupe S.A. through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of €15.21 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.7% above its aggregate fair value. Hopscotch Groupe S.A. currently trades 21% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Hopscotch Groupe S.A. (ALHOP)?
The closing price on Nov 9, 2026 was €11.95. Our model-based fair value is €15.21, about +27% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hopscotch Groupe S.A. right now?
The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Where does the earnings growth of Hopscotch Groupe S.A. (ALHOP) come from?
Earnings per share at Hopscotch Groupe S.A. grew +12.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +6.0 %, EBIT margin +7.1 %, tax rate +2.3 %, residual (interest, one-offs) −3.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Hopscotch Groupe S.A.
How large is the market capitalisation of Hopscotch Groupe S.A. (ALHOP)?
The market capitalisation of Hopscotch Groupe S.A. is €37.6M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Hopscotch Groupe S.A. (ALHOP)?
The price-to-sales ratio of Hopscotch Groupe S.A. is 0.14 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Hopscotch Groupe S.A. (ALHOP)?
Earnings per share at Hopscotch Groupe S.A. are €−0.3400. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hopscotch Groupe S.A. (ALHOP)?
The dividend yield of Hopscotch Groupe S.A. is 4.2%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Hopscotch Groupe S.A. (ALHOP)?
The net margin of Hopscotch Groupe S.A. is −0.6% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Hopscotch Groupe S.A. (ALHOP)?
The return on equity (ROE) of Hopscotch Groupe S.A. is 7.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Hopscotch Groupe S.A. (ALHOP)?
On an EBIT basis the return on assets of Hopscotch Groupe S.A. is 4.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Hopscotch Groupe S.A. (ALHOP)?
The operating margin of Hopscotch Groupe S.A. is −2.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hopscotch Groupe S.A. (ALHOP)?
Revenue at Hopscotch Groupe S.A. is growing −1.5% versus a year earlier (3y avg +3.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Hopscotch Groupe S.A. (ALHOP)?
Earnings per share at Hopscotch Groupe S.A. are growing −40.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Hopscotch Groupe S.A. (ALHOP) carry?
The net debt of Hopscotch Groupe S.A. is €22.7M (fiscal year 2025, ≈ 6.0 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Hopscotch Groupe S.A. in the live analysis
One click puts Hopscotch Groupe S.A. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 9, 2026