US · OMC
Omnicom Group Inc.
- Sector
- Communication Services · Advertising Agencies
- Headquarters
- New York City, NY 10017
- Website
- omnicomgroup.com
Price · as of 2025-12-31
$76.92
Market cap 26.83B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $112.25 | +45.93% |
| Intrinsic Value(DCF) | $448.58 | +483.18% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $31.36 | $76.46 | $9.08 | $0.00 | $62.38 |
| 2012 | $39.00 | $85.86 | $9.42 | $0.00 | $39.51 |
| 2013 | $51.25 | $97.42 | $9.93 | $0.00 | $40.65 |
| 2014 | $53.74 | $100.01 | $7.67 | $0.00 | $56.15 |
| 2015 | $56.22 | $97.24 | $6.21 | $0.00 | $31.28 |
| 2016 | $61.73 | $102.50 | $5.49 | $0.00 | $47.57 |
| 2017 | $55.45 | $104.07 | $7.19 | $0.00 | $33.61 |
| 2018 | $57.50 | $105.20 | $7.13 | $0.00 | $48.71 |
| 2019 | $52.89 | $97.39 | $7.71 | $0.00 | $36.71 |
| 2020 | $65.30 | $99.88 | $5.52 | $0.00 | $0.00 |
| 2021 | $66.41 | $117.39 | $9.09 | $0.00 | $105.27 |
| 2022 | $79.18 | $116.32 | $9.37 | $0.00 | $51.38 |
| 2023 | $85.75 | $120.02 | $11.53 | $0.00 | $75.44 |
| 2024 | $81.92 | $130.72 | $15.77 | $0.00 | $110.33 |
| 2025 | $85.36 | $112.25 | $46.50 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Omnicom Group Inc.'s (OMC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $112.25
- Current price
- $76.92
- AI upside
- +45.93%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$448.58
+483.18% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| OMC | Omnicom Group Inc. | $76.92 | 26.83B | +46% | +483% | — | — | 394.28 | 1.43 | 1.00 | 28.00 | — | -1.47 | 17.28% | 14.97% | -0.32% | 0.54% | 8.39% | 0.10% | 1.06 | 9.82 | 0.93 | 0.84 | 7.14 | -10362.00% | 1009.00% | 7505.00% | 16.18% | 0.10 | 22.61% | 3.19% | 1257.70% | 7.30% | 8.94 | 8.30 | 1.34 | 0.96 |
| IPG | The Interpublic Group of … | $24.57 | 8.93B | +39% | -41% | — | -52% | 14.22 | 2.68 | 0.95 | 7.96 | — | -6.56 | 17.02% | 11.25% | 6.45% | 18.49% | 13.57% | 3.81% | 1.12 | 5.23 | 1.09 | 1.02 | 1.34 | -3579.00% | -181.00% | 14331.00% | 8.98% | 0.11 | 15.11% | 4.88% | 69.40% | 9.28% | 10.18 | 13.40 | 1.15 | 1.62 |
| LUMN | Lumen Technologies, Inc. | $7.11 | 7.29B | +130% | -62% | — | — | -3.89 | -6.05 | 0.55 | 17.82 | -0.13 | -0.54 | 24.31% | -1.48% | -14.02% | 532.62% | -0.71% | -5.13% | -15.85 | -0.14 | 1.80 | 0.53 | 12.68 | 304183.00% | -539.00% | -6633.00% | 5.49% | 1.08 | 2.23% | 0.00% | 0.00% | 7.76% | -127.54 | 63.25 | 1.89 | -0.22 |
| NWSA | News Corporation | $24.29 | 13.72B | +73% | -47% | -45% | -11% | 34.70 | 1.90 | 1.97 | 12.15 | 9.91 | 6.74 | 100.00% | 11.31% | 13.96% | 5.68% | 6.88% | 2.98% | 0.34 | 95.60 | 1.84 | 1.52 | 0.38 | 35000.00% | 242.00% | 2076.00% | 4.36% | 0.43 | 7.45% | 1.11% | 38.50% | 11.35% | 17.98 | 23.65 | 2.03 | 2.49 |
| ROKU | Roku, Inc. | $98.41 | 14.51B | -7% | -27% | -81% | -86% | 163.36 | 5.43 | 3.05 | 38.78 | — | 6.28 | 43.79% | -0.12% | 1.87% | 3.43% | -0.50% | 2.02% | 0.33 | -2.95 | 2.75 | 2.58 | -2.14 | -16629.00% | 1518.00% | 12464.00% | 3.31% | 0.39 | 44.78% | 0.00% | 0.00% | 1.04% | -2309.54 | 27.15 | 2.74 | 6.06 |
| SNAP | Snap Inc. | $5.21 | 8.8B | +433% | -56% | — | — | -19.54 | 3.94 | 1.52 | -63.54 | — | 18.21 | 54.97% | -8.97% | -7.76% | -19.46% | -14.46% | -5.90% | 2.06 | -5.98 | 3.56 | 3.35 | -21.68 | -3571.00% | 1063.00% | 9995.00% | 4.86% | 0.51 | 11.88% | 0.00% | 0.00% | 30.51% | -20.21 | 24.61 | 1.81 | -0.48 |
| TIMB | TIM S.A. | $27.48 | 13.13B | +54% | -58% | — | -24% | 15.87 | 2.85 | 2.57 | 8.23 | 78.82 | 7.21 | 53.93% | 25.03% | 16.20% | 17.12% | 15.18% | 7.61% | 1.19 | 3.24 | 0.89 | 0.71 | 2.58 | 2013.00% | 462.00% | 1436.00% | 13.00% | 0.88 | 21.44% | 7.83% | 124.30% | 8.93% | 13.68 | 10.24 | 3.42 | 2.31 |
| TKO | TKO Group Holdings, Inc. | $223.87 | 18.39B | +48% | +4,774% | — | -20% | 33.29 | 4.86 | 3.84 | 16.37 | 0.83 | -2.26 | 49.57% | 20.30% | 4.13% | 13.95% | 12.48% | 3.87% | 1.09 | 4.74 | 1.26 | 0.75 | 2.47 | 403163.00% | 6885.00% | 12789.00% | 6.37% | 0.70 | 17.08% | 3.52% | 117.30% | 8.29% | 22.28 | 18.48 | 4.52 | 2.22 |
| WMG | Warner Music Group Corp. | $28.60 | 14.94B | +16% | -59% | — | -70% | 39.87 | 22.80 | 2.20 | 16.90 | — | -3.56 | 45.85% | 10.35% | 5.44% | 63.52% | 11.86% | 3.90% | 7.12 | 4.36 | 0.66 | 0.45 | 3.66 | -1667.00% | 437.00% | -1552.00% | 3.65% | 0.16 | 12.20% | 2.60% | 103.50% | 2.70% | 27.13 | 34.93 | 2.81 | 1.53 |
| WPP | WPP plc | $18.60 | 4.01B | +49% | -63% | — | — | -12.77 | 1.08 | 0.20 | 10.96 | — | -0.53 | 15.84% | 2.82% | -1.59% | -7.15% | 2.20% | -0.87% | 2.69 | — | 0.89 | 0.67 | 6.59 | -14082.00% | -808.00% | -4599.00% | 23.05% | 0.05 | 9.13% | 12.49% | -159.50% | 16.02% | 18.02 | 10.87 | 0.51 | 0.73 |
About Omnicom Group Inc.
Omnicom Group Inc., together with its subsidiaries, provides advertising, marketing, and corporate communications services. It provides a range of services in the areas of advertising, customer relationship management, public relations, and healthcare. The company's services include advertising, branding, content marketing, corporate social responsibility consulting, crisis communications, custom publishing, data analytics, database management, digital/direct marketing, digital transformation, entertainment marketing, experiential marketing, field marketing, financial/corporate business-to-business advertising, graphic arts/digital imaging, healthcare marketing and communications, and in-store design services. Its services also comprise interactive marketing, investor relations, marketing research, media planning and buying, merchandising and point of sale, mobile marketing, multi-cultural marketing, non-profit marketing, organizational communications, package design, product placement, promotional marketing, public affairs, retail marketing, sales support, search engine marketing, shopper marketing, social media marketing, and sports and event marketing services. It operates in the United States, Canada, Puerto Rico, South America, Mexico, Europe, the Middle East, Africa, Australia, Greater China, India, Japan, Korea, New Zealand, Singapore, and other Asian countries. The company was incorporated in 1944 and is based in New York, New York.
- CEO
- John D. Wren
- Employees
- 74.9K
- Beta
- 0.74
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($448.58 ÷ $76.92) − 1 = +483.18% (DCF, example).