OMCUS marketBusiness services· Services-Advertising Agencies
FAIR VALUE (BLENDED)
$105.78
CURRENT PRICE
$82.37
Computed today from SEC 10-K data
Still below fair value — you own a discount; the discipline says hold.
Sell guidance from the valuation — not financial advice. The call is yours.
Graham number is shown but not counted in the estimate — asset-light business — book value understates its worth.
Plain-language read on what each number means — and which to trust for this company.
$247.19
FCF base $1.9B · growth 10% · real 21.5%, capped · WACC 9% · terminal 2.5%
$105.78
$78.85
Shown for context — not counted in the blended fair value (asset-light business — book value understates its worth).
Tangible book: -$57.08
$44.00
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
How much would this pay you in dividends?
≈ 12 shares of OMC
$32.52 per year in dividends (3.29%)
Based on the trailing-12-month dividend ($2.71/share), at the OMC price. Dividends aren't guaranteed and can be cut.
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 21, 2026.