Fair value (multi-method)
Four independent methods triangulate what OMC is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$23.28
Method range
$23.28 – $121.55
median $75.80
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $23.28 | -70.67% |
| Exit multiple | $121.55 | +53.13% |
| Analyst target | $106.33 | +33.95% |
| Graham number | $45.27 | -42.97% |
- Forward DCF$23.28
- Exit multiple$121.55
- Analyst target$106.33
- Graham number$45.27
Stock price
$79.38
EPS (TTM)
$1.08
5Y EPS CAGR
4.2%
Fair value @ hist. growth
$23.28
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
20.1%
per year over your projection horizon
Margin of safety -241.0% vs hist-growth DCF
Historical 5Y CAGR
4.2%
Your model implies
20.1%
Analyst consensus for next year implies 880% — beyond the model's annualised scale. Consensus reflects a one-step EPS estimate vs TTM, not a multi-year CAGR.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.0% | 16.0% | 14.8% | 13.4% | 11.8% | 9.9% |
| 7.0% | 19.1% | 18.1% | 17.0% | 15.8% | 14.4% |
| 8.0% | 21.9% | 21.0% | 20.1% | 19.1% | 18.0% |
| 9.0% | 24.4% | 23.7% | 22.9% | 22.0% | 21.1% |
| 10.0% | 26.7% | 26.1% | 25.4% | 24.7% | 23.9% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$5.9B
Total debt − cash
Beta
0.66
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Omnicom Group (OMC) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks22.06% TTM
- Dividend Profile3.91% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History5 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.