Communication Services · Advertising · US stock · price as of 22 Oct 2026
Key indicators
Price
$82.56
52-week range
$66.33 – $89.57
Market cap
$24.7B
P/E (trailing)
293.2×
EV / EBITDA
29.8×
Free-cash-flow yield
12.1%
Dividend yield
3.9%
Revenue (last 12 months)
$19.8B
Revenue growth (3y a year)
6.5%
Operating margin
3.2%
Return on invested capital
2.9%
Net debt / EBITDA
5.6×
Fair value
Fair value (average of valid models)$91.67 middle half of models $71 – $101
Versus priceFair+11% to fair value
P/E multiple
$70.57
P/B multiple
$119.72
P/S multiple
$90.56
EV/EBITDA multiple
$62.89
EV/EBIT multiple
$35.11
EV/revenue multiple
$93.47
10-year DCF, EBITDA exit
$100.96
5-year DCF, EBITDA exit
$94.98
10-year DCF, revenue exit
$95.62
5-year DCF, revenue exit
$99.14
Dividend discount, stable
$112.22
Dividend discount, multi-stage
$151.62
Earnings power value
$64.84
Model uncertainty
High
X-Ray Score
40/ 100 · High confidence · ahead of 11% of sector peers
Valuation50
Growth69
Profitability27
Financial health13
Dividends40
Five-year price chart navy: price · brown: 200-day average · blue band: fair value range
Executive summary
Omnicom Group is an advertising, marketing and communications holding company that owns networks of agencies. They provide advertising creative, media planning and placement, public relations, branding, data and precision marketing, and customer engagement work for brands in many industries. Clients include large multinational companies as well as smaller advertisers, and the work is carried out across a global network of agencies.
Omnicom earns fees and commissions from clients for creative work, media services and marketing programmes. Revenue is $19.8 billion over the last twelve months, rising 6.5% a year across the last three years. The operating margin is 3.2%, and the business earns a profit of 3% on the capital invested in it. The company has net debt of 5.6 times EBITDA, and the dividend yield is 3.9%.
StocksXray gives Omnicom Group Inc. an X-Ray Score of 40 out of 100 (high confidence), ahead of 11% of the S&P 500 stocks in its sector. Its strongest lens is growth (69) and its weakest is financial health (13).
Our fair value (the average of the valid models) is $91.67 (range $70.57 to $100.96). At $82.56 the stock trades 10% below that value, so the label is "Fair" with high model uncertainty. Fair value is a range, not a price target.
XStocksXray
Omnicom Group Inc. (OMC)
Valuation history multiples at each fiscal year-end price; the last column uses today's price and the last twelve months
FY2021
FY2022
FY2023
FY2024
FY2025
Now
Price
$61.87
$71.59
$78.44
$80.40
$78.30
$82.56
Market cap
$13.3B
$14.8B
$15.8B
$16.0B
$16.0B
$24.7B
P/E
9.5×
11.3×
11.4×
10.8×
–
293.2×
EV / revenue
1.0×
1.2×
1.2×
1.2×
1.1×
1.6×
EV / EBITDA
5.9×
7.2×
7.6×
7.3×
26.5×
30.4×
Price / free cash flow
10.4×
17.5×
11.8×
10.0×
5.8×
8.3×
Free-cash-flow yield
9.6%
5.7%
8.5%
10.0%
17.4%
12.1%
Price / book
4.1×
4.6×
4.4×
3.8×
1.3×
2.6×
Dividend yield
4.53%
3.91%
3.57%
3.48%
3.70%
3.88%
Fundamentals checklist ● 3 Good · ● 3 Average · ● 9 Bad · each check graded against the sector
Cash quality
Earnings backed by cash−6.2%Average
Free-cash-flow yield12.1%Good
Risk models
Altman Z score0.8×Bad
Piotroski F-Score3 of 9Bad
Growth
Free-cash-flow growth (3y)48.7%Good
Revenue growth (3y)6.5%Average
Growth consistency100%Good
Balance sheet
Current ratio0.9×Bad
Net debt / EBITDA5.6×Bad
Interest cover2.0×Bad
Valuation
Fair value vs price1.1×Average
EBIT / EV yield2.1%Bad
Profitability
Return on invested capital2.9%Bad
Operating margin3.2%Bad
Gross profitability3.8%Bad
XStocksXray
Omnicom Group Inc. (OMC)
Financials US$ millions, from SEC filings; last column is the last twelve months
Income statement
FY21
FY22
FY23
FY24
FY25
LTM
Revenue
14,289
14,289
14,692
15,689
17,272
19,824
Gross profit
2,790
2,681
2,710
2,924
1,467
1,875
Operating income
2,198
2,083
2,105
2,275
445
638
Net income
1,408
1,317
1,391
1,481
-55
63
Diluted EPS ($)
6.53
6.36
6.91
7.46
-0.27
0.28
Free cash flow
1,280
848
1,344
1,593
2,788
2,990
Gross margin
19.5%
18.8%
18.4%
18.6%
8.5%
9.5%
Operating margin
15.4%
14.6%
14.3%
14.5%
2.6%
3.2%
Net margin
9.9%
9.2%
9.5%
9.4%
−0.3%
0.3%
Balance sheet
FY21
FY22
FY23
FY24
FY25
LTM
Total assets
28,422
27,003
28,045
29,621
54,415
49,965
Cash
5,317
4,282
4,432
4,339
6,881
4,288
Total debt
5,737
5,629
5,681
6,094
9,335
10,045
Equity
3,270
3,252
3,616
4,194
12,046
9,437
Dividend per share ($)
2.80
2.80
2.80
2.80
2.90
3.00
Revenue and net income US$ billions: navy revenue, teal net income
Every number comes from SEC filings, end-of-day prices and the StocksXray models described on the methodology page. The X-Ray Score ranks each metric against the company's own sector. Fair value is the average of up to 15 valuation models, most of them anchored to the company's own multiples, so it stays near the price and should be read as a range, not a point. Analyst ratings, price targets and earnings-call summaries are not part of this report. Educational research, not financial advice; read the disclaimer.
