OMC · Omnicom Group Inc.
$73.092026-07-21Sector: Communication Services; Industry: Advertising Agencies; Sub-Industry: Advertising
Intrinsic Value Range Comparison · Mulya.ai
Bull
$489
+568.9% vs market
Base · active
$487
+566.0% vs market
Bear
$166
+127.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($166 · $489) Analysts Range ($83 · $146) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $14.7B | — | 14.3% | 26.3% | $1.6B | −$1.1B | $440MM | 6.8% | — | 23.3% | $6.7B | $6.79 | — |
| 2024.Q4 | $14.7B | 0.0% | 14.3% | 26.3% | $1.6B | −$1.0B | $504MM | 7.7% | — | 24.7% | $5.9B | $6.79 | — |
| 2025.Q1 | $15.7B | 6.8% | 15.0% | 26.8% | $1.7B | −$394MM | $1.3B | 7.1% | — | 26.3% | $7.1B | $7.23 | — |
| 2025.Q4 | $15.7B | 0.0% | 15.0% | 45.0% | $1.3B | $3.3B | $4.6B | 7.2% | — | 11.0% | $16.3B | $7.23 | — |
| 2026.Q1 | $19.8B | 26.4% | 13.7% | 45.0% | $1.5B | $3.3B | $4.8B | 6.8% | — | 9.5% | $15.2B | $0.31 | 5.5 |
| italics below = DCF projection · 10yr Rev CAGR: 16.4% |
| 2027.Q1 | $25.6B | +29.3% | 15.9% | 42.5% | $2.3B | $0MM | $2.3B | 7.2% | $2.2B | 15.4% | $15.2B | $11.44 | 6.4 |
| 2028.Q1 | $32.4B | +26.5% | 17.8% | 40.0% | $3.5B | $0MM | $3.5B | 7.4% | $3.0B | 22.8% | $15.2B | $16.93 | 4.3 |
| 2029.Q1 | $40.1B | +23.7% | 17.7% | 37.5% | $4.4B | $0MM | $4.4B | 7.5% | $3.6B | 29.2% | $15.2B | $21.63 | 3.4 |
| 2030.Q1 | $48.5B | +20.9% | 18.6% | 35.0% | $5.9B | $0MM | $5.9B | 7.6% | $4.4B | 38.6% | $15.2B | $28.64 | 2.6 |
| 2031.Q1 | $57.2B | +18.1% | 18.6% | 32.5% | $7.2B | $0MM | $7.2B | 7.8% | $5.0B | 47.4% | $15.2B | $35.12 | 2.1 |
|
| Term. Yr+ | $94.3B | 4.1% | 19.1% | 20.0% | $14.4B | −$4.5B | $9.9B | 8.6% | $103.3B | 13.1% | — | — | — |
Active scenario IV: $487 (+566.0% vs market)