OMC
Omnicom Group Inc
Price:  
88.39 
USD
Volume:  
1,631,838.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Omnicom Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Omnicom Group Inc (OMC) is 117.79 USD. This Omnicom valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.39 USD, the upside of Omnicom Group Inc is %.

The range of the Intrinsic Value is 97.24 - 150.16 USD

88.39 USD
Stock Price
117.79 USD
Intrinsic Value
Intrinsic Value Details

Omnicom Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 97.24 - 150.16 117.79 33.3%
DCF (Growth 10y) 107.01 - 160.98 128.08 44.9%
DCF (EBITDA 5y) 92.28 - 120.80 104.52 18.3%
DCF (EBITDA 10y) 103.01 - 136.06 117.23 32.6%
Fair Value 35.15 - 35.15 35.15 -60.23%
P/E 31.63 - 69.29 51.40 -41.8%
EV/EBITDA 86.87 - 121.73 101.47 14.8%
EPV 99.45 - 134.64 117.04 32.4%
DDM - Stable 48.12 - 96.72 72.42 -18.1%
DDM - Multi 63.83 - 99.71 77.82 -12.0%

Omnicom Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,495.03
Beta 0.83
Outstanding shares (mil) 197.93
Enterprise Value (mil) 18,713.53
Market risk premium 4.60%
Cost of Equity 8.88%
Cost of Debt 4.31%
WACC 7.50%