Omnicom Group Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-68.1% vs price
Base Case (Median)
-52.1% vs price
Bull Case (75th pct.)
25.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $164.95 | 93.0% | High (40%) |
| PE Comparable | $30.09 | -64.8% | Medium (25%) |
| Growth Trajectory DCF | $24.36 | -71.5% | Medium (20%) |
| Graham Number | $49.84 | -41.7% | Low (10%) |
| EV/EBITDA | $40.92 | -52.1% | Medium (20%) |
| EV/FCF | $236.73 | 177.0% | Medium (20%) |
| Earnings Power Value | $1.12 | -98.7% | Medium (50%) |
Based on 7 out of 8 methods, OMC appears fairly valued at the current price of $85.46. The base case fair value of $40.92 implies 52.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.