OMC Omnicom Group Inc.
Communication Services
Price
$85.92
Intrinsic value
$44.38
Buy price
$35.51
Discount
-93.6%
DCF walkthrough
Near-term growth (g1)6.52%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $2,582,500,000.00
- Total debt
- $11,411,200,000.00
- Cash & STI
- $3,336,199,936.00
- Shares out.
- 281,000,000
Overvalued [LOW CF reliability]
Intrinsic value$44.40
Buy price (with MOS)$35.52
Current price$85.92
Discount to intrinsic value-93.5%
7-step quality scorecard
ROE quality
HIGH_VOLATILE- Average ROE
- 28.5%
- Current ROE
- -0.5%
- Minimum ROE
- -0.5%
Debt quality
MODERATE- Debt / Equity
- 0.95x
Moat proxy
WEAK_PROXYCash-flow reliability
LOW- Operating CF / Net income
- 6.62x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 52.8%
- Public economic interest
- 92.3%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.