Valuation Omnicom Group., Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 11:37:05 23/01/2026 pm IST			5-day change	1st Jan Change
79.70 ^USD	+0.58%		-0.06%	-1.24%

05:39pm	JPMorgan Adjusts Price Target on Omnicom Group to $117 From $103, Maintains Overweight Rating	MT
14/01	BNP Paribas Exane Adjusts Price Target on Omnicom Group Inc to $120 From $115, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	13,408	15,574	16,633	17,123	16,899	24,929	24,929	-
Change	-	16.16%	6.8%	2.94%	-1.31%	47.52%	0%	-
Enterprise Value (EV) ¹	13,619	15,953	17,946	18,342	18,616	32,301	29,047	28,848
Change	-	17.14%	12.49%	2.21%	1.5%	73.51%	-10.07%	-0.69%
P/E ratio	14.3x	11.2x	12.8x	12.5x	11.5x	18.4x	11.2x	8.95x
PBR	4.35x	4.82x	5.24x	4.74x	4.03x	1.83x	1.95x	1.83x
PEG	-	0.2x	-4.92x	1.45x	1.44x	-0.4x	0.2x	0.4x
Capitalization / Revenue	1.02x	1.09x	1.16x	1.17x	1.08x	0.93x	0.95x	0.91x
EV / Revenue	1.03x	1.12x	1.26x	1.25x	1.19x	1.2x	1.1x	1.06x
EV / EBITDA	6.83x	6.71x	7.43x	7.51x	7.19x	10.1x	6.3x	5.76x
EV / EBIT	7.69x	7.36x	8.17x	8.22x	7.93x	13x	7.17x	6.58x
EV / FCF	8.26x	12.5x	21.2x	13.7x	11.7x	18.3x	9.69x	7.62x
FCF Yield	12.1%	8.02%	4.73%	7.32%	8.56%	5.45%	10.3%	13.1%
Dividend per Share ²	2.6	2.8	2.8	2.8	2.8	3.032	3.318	3.722
Rate of return	4.17%	3.82%	3.43%	3.24%	3.25%	3.83%	4.19%	4.7%
EPS ²	4.37	6.53	6.36	6.91	7.46	4.31	7.081	8.856
Distribution rate	59.5%	42.9%	44%	40.5%	37.5%	70.3%	46.9%	42%
Net sales ¹	13,171	14,289	14,289	14,692	15,689	26,842	26,330	27,329
EBITDA ¹	1,992	2,379	2,416	2,443	2,589	3,202	4,611	5,009
EBIT ¹	1,770	2,167	2,197	2,232	2,347	2,487	4,053	4,381
Net income ¹	945.4	1,408	1,316	1,391	1,481	1,376	2,247	2,599
Net Debt ¹	210.7	378.5	1,312	1,218	1,717	7,372	4,118	3,919
Reference price ²	62.37	73.27	81.57	86.51	86.04	79.24	79.24	79.24
Nbr of stocks (in thousands)	2,14,973	2,12,559	2,03,916	1,97,934	1,96,411	3,14,604	3,14,604	-
Announcement Date	18/02/21	08/02/22	07/02/23	06/02/24	04/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OMNICOM GROUP., INC.	18.39x	1.2x	10.09x	3.83%	2.49TCr
PUBLICIS GROUPE S.A.	13.31x	1.47x	6.74x	4.23%	2.57TCr
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	18.82x	8.04x	13.61x	4.84%	1.53TCr
NIQ GLOBAL INTELLIGENCE PLC	-17.42x	2.02x	9.34x	-	531Cr
CYBERAGENT, INC.	20.31x	0.62x	7.08x	1.39%	463.1Cr
WPP PLC	8.4x	0.61x	3.71x	7.79%	468.96Cr
JCDECAUX SE	14.86x	1.7x	5.09x	3.46%	433.94Cr
HAKUHODO DY HOLDINGS INC	19.18x	0.37x	5.68x	2.71%	268.57Cr
Average	11.98x	2.00x	7.67x	4.04%	1.09TCr
Weighted average by Cap.	14.22x	2.46x	8.79x	4.18%