As of 2024-12-14, the Intrinsic Value of Omnicom Group Inc (OMC) is
120.77 USD. This Omnicom valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 90.32 USD, the upside of Omnicom Group Inc is
33.70%.
The range of the Intrinsic Value is 98.62 - 154.70 USD
120.77 USD
Intrinsic Value
Omnicom Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
98.62 - 154.70 |
120.77 |
33.7% |
| DCF (Growth 10y) |
111.34 - 168.04 |
133.83 |
48.2% |
| DCF (EBITDA 5y) |
84.95 - 112.19 |
97.04 |
7.4% |
| DCF (EBITDA 10y) |
99.77 - 130.55 |
113.40 |
25.6% |
| Fair Value |
37.38 - 37.38 |
37.38 |
-58.62% |
| P/E |
60.10 - 87.90 |
73.16 |
-19.0% |
| EV/EBITDA |
84.06 - 140.80 |
106.29 |
17.7% |
| EPV |
97.01 - 125.90 |
111.45 |
23.4% |
| DDM - Stable |
57.91 - 111.86 |
84.88 |
-6.0% |
| DDM - Multi |
74.93 - 111.39 |
89.50 |
-0.9% |
Omnicom Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17,620.53 |
| Beta |
0.72 |
| Outstanding shares (mil) |
195.09 |
| Enterprise Value (mil) |
21,033.63 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.53% |
| Cost of Debt |
4.25% |
| WACC |
7.21% |