NEW Our free Dividend Tracker is live — see what your stocks pay you
Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.
Start Free »

Omnicom Group Inc. OMC | NYSE

$74.14 $0.00 | 0.00%
SIGNAL:Signal available — unlock to view |2026-09-03 |F&G 23 |RSI 34.2

Company Overview:

Market Cap: $21.13B
Trailing PE: 40.1x
FWD PE *: 7.1x
Payout Ratio (TTM): 192.6%
52-Week Range: $66.33 - $89.57

* Forward PE is based on street estimates.

10 Year OMC Performance Metrics:

Total Return (with DRIP): 24.0% (2.18% CAGR)
Total Return (no DRIP): 18.7% (1.73% CAGR)
Share Price: -12.8% (-1.36% CAGR)
Yield on Cost (with DRIP): 5.35%
Total Invested: $10,000
Total Value (with DRIP): $12,402
Total Return $ (with DRIP): $2,402
Dividend Increase: 45.5% (3.82% CAGR)
Dividend Yield (FWD): 4.32% ($3.20)
OMC 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
OMC Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
OMC Price CAGR:1Y: -9.06%2Y: -15.32%5Y: 0.46%10Y: -1.36%
OMC Dividend Charts
OMC - Dividends
OMC Dividend CAGR:1Y: 14.29%2Y: 6.90%5Y: 2.71%10Y: 3.82%
OMC - Dividend Payout Ratio
OMC Dividend Payout Ratio CAGR:1Y: -27.68%2Y: -4.16%5Y: -2.16%10Y: 0.58%
OMC - Dividend to Free Cash Flow Ratio
OMC Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)
Pro
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Stock Fundamentals
  • DCF valuation modeling
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
Try it free for 7 days
You save $125.40 (55%)
Most Popular
Premium
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
Ultra
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

OMC Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

OMC - Revenue
OMC Revenue CAGR:1Y: 63.43%2Y: 30.49%5Y: 12.94%10Y: 5.38%
OMC - Earnings Per Share (EPS)
OMC EPS CAGR:1Y: 58.78%2Y: 12.28%5Y: 5.39%10Y: 4.34%
OMC - Net Income
🔓 See the full chart40% off right now · 7-day free trial
OMC Net Income CAGR:1Y: 127.45%2Y: 33.63%5Y: 10.97%10Y: 6.03%
OMC - EBITDA
🔓 See the full chart40% off right now · 7-day free trial
OMC EBITDA CAGR:1Y: 115.43%2Y: 33.48%5Y: 12.24%10Y: 5.84%
OMC - Free Cash Flow
🔓 See the full chart40% off right now · 7-day free trial
OMC Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
OMC - Free Cash Flow / Share
🔓 See the full chart40% off right now · 7-day free trial
OMC Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
OMC - Operating Income
🔓 See the full chart40% off right now · 7-day free trial
OMC Operating Income CAGR:1Y: 75.34%2Y: 27.66%5Y: 10.25%10Y: 5.12%
OMC - Gross Profit
🔓 See the full chart40% off right now · 7-day free trial
OMC Gross Profit CAGR:1Y: 86.14%2Y: 38.36%5Y: 12.39%10Y: 5.72%
OMC - Shares Outstanding
🔓 See the full chart40% off right now · 7-day free trial
OMC Shares Outstanding CAGR:1Y: 4.54%2Y: 1.60%5Y: -1.15%10Y: -1.53%
OMC - Share Buybacks
🔓 See the full chart40% off right now · 7-day free trial
OMC Share Buybacks CAGR:1Y: 48.31%2Y: 73.83%5Y: 15.76%10Y: 1.79%
OMC - Stock-Based Comp
🔓 See the full chart40% off right now · 7-day free trial
OMC Stock-Based Comp CAGR:1Y: 10.26%2Y: 6.85%5Y: 7.11%10Y: 1.02%
OMC - Expenses
🔓 See the full chart40% off right now · 7-day free trial
OMC Expenses CAGR:1Y: 28.03%2Y: 17.26%5Y: 38.70%10Y: 3.98%
OMC - Revenue vs Net Income
🔓 See the full chart40% off right now · 7-day free trial
OMC - EPS vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
OMC - EPS vs PE Ratio
🔓 See the full chart40% off right now · 7-day free trial
OMC - FCF vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
OMC - FCF vs Stock Based Comp
🔓 See the full chart40% off right now · 7-day free trial
OMC - Cash & Debt
🔓 See the full chart40% off right now · 7-day free trial
OMC - Revenue by Segment
🔓 See the full chart40% off right now · 7-day free trial
OMC Revenue CAGR:1Y: 63.43%2Y: 30.49%5Y: 12.94%10Y: 5.38%
OMC - Revenue by Region
🔓 See the full chart40% off right now · 7-day free trial
OMC Revenue CAGR:1Y: 63.43%2Y: 30.49%5Y: 12.94%10Y: 5.38%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

OMC - REVENUE: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
OMC Actual Revenue CAGR:1Y: 63.43%2Y: 30.49%5Y: 12.94%10Y: 5.38%
OMC - EPS: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
OMC Actual EPS CAGR:1Y: 58.78%2Y: 12.28%5Y: 5.39%10Y: 4.34%
OMC - NET INCOME: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
OMC Actual Net Income CAGR:1Y: 127.45%2Y: 33.63%5Y: 10.97%10Y: 6.03%
OMC - EBITDA: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
OMC Actual EBITDA CAGR:1Y: 115.43%2Y: 33.48%5Y: 12.24%10Y: 5.84%

Ratios, Profit Margins & Return on Capital:

OMC - Net Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
OMC Net Profit Margin CAGR:1Y: 39.31%2Y: 2.44%5Y: -1.74%10Y: 0.63%
OMC - Gross Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
OMC Gross Profit Margin CAGR:1Y: 13.92%2Y: 6.03%5Y: -0.49%10Y: 0.32%
OMC - Price to Earnings
🔓 See the full chart40% off right now · 7-day free trial
OMC Price to Earnings CAGR:1Y: -36.06%2Y: -18.42%5Y: -6.77%10Y: -5.19%
OMC - Price To Sales Ratio
🔓 See the full chart40% off right now · 7-day free trial
OMC Price To Sales Ratio CAGR:1Y: -34.87%2Y: -28.58%5Y: -13.97%10Y: -7.55%
OMC - Return on Capital Employed
🔓 See the full chart40% off right now · 7-day free trial
OMC Return on Capital Employed CAGR:1Y: -11.69%2Y: -9.79%5Y: -4.70%10Y: -4.59%
OMC - Return on Invested Capital
🔓 See the full chart40% off right now · 7-day free trial
OMC Return on Invested Capital CAGR:1Y: -7.72%2Y: -7.59%5Y: -9.20%10Y: -6.25%

Compare stocks side-by-side

OMC Dividends Info:

Annual Dividend: $3.2
Forward Yield: 4.32%
Ex-Dividend Date: 2026-09-18
Lifetime Dividends / Share: $43.93

OMC Dividend History: Dates, Payments & Yield list

Below is a schedule of all OMC dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date Payment Date Amount Yield Forward Yield Price on Ex-Date
09/18/202609/21/2026$0.8004.18%4.23%$75.59
06/10/202606/12/2026$0.8004.33%4.17%$76.68
03/11/202603/13/2026$0.8004%4.11%$77.80
12/19/202512/22/2025$0.8003.99%4.02%$79.64
09/02/202509/04/2025$0.7003.64%3.57%$78.54
06/10/202506/12/2025$0.7003.82%3.93%$71.19
03/11/202503/13/2025$0.7003.39%3.52%$79.48
12/20/202412/23/2024$0.7003.15%3.23%$86.70
09/20/202409/23/2024$0.7002.74%2.74%$102.31
06/10/202406/12/2024$0.7003.11%3.14%$89.17
03/08/202403/11/2024$0.7003.05%2.97%$94.41
12/21/202312/25/2023$0.7003.24%3.15%$88.76
09/20/202309/22/2023$0.7003.74%3.8%$73.74
06/08/202306/12/2023$0.7002.96%2.94%$95.30
03/09/202303/13/2023$0.7003.18%3.27%$85.64
12/20/202201/11/2023$0.7003.6%3.29%$84.98
09/20/202210/12/2022$0.7004.28%4.26%$65.69
06/09/202207/08/2022$0.7004.01%4.34%$64.46
03/09/202204/08/2022$0.7003.64%3.59%$77.91
12/20/202101/11/2022$0.7003.97%3.61%$77.52
09/20/202110/12/2021$0.7003.92%3.8%$73.77
06/10/202107/09/2021$0.7003.38%3.5%$80.05
03/09/202104/08/2021$0.7003.71%3.62%$77.25
12/18/202001/11/2021$0.6504.22%4.08%$63.70
09/18/202010/12/2020$0.6505.04%4.86%$53.45
06/11/202007/10/2020$0.6504.78%4.83%$53.82
03/09/202004/08/2020$0.6504.31%4.76%$54.67
12/19/201901/09/2020$0.6503.27%3.26%$79.75
09/19/201910/10/2019$0.6503.31%3.55%$73.17
06/13/201907/12/2019$0.6503.24%3.07%$84.69
03/08/201904/09/2019$0.6503.51%3.47%$74.98
12/20/201801/09/2019$0.6003.32%3.18%$75.54
09/20/201810/10/2018$0.6003.45%3.45%$69.57
06/13/201807/12/2018$0.6003.23%3.07%$78.14
03/08/201804/09/2018$0.6003.26%3.35%$71.62
12/18/201701/09/2018$0.6003.27%3.33%$72.08
09/21/201710/10/2017$0.5502.96%2.96%$74.45
06/12/201707/12/2017$0.5502.7%2.74%$80.40
03/07/201704/07/2017$0.5502.62%2.57%$85.72
12/15/201601/09/2017$0.5502.5%2.58%$85.39
09/20/201610/10/2016$0.5502.62%2.66%$82.66
06/09/201607/11/2016$0.5502.61%2.62%$83.96
03/07/201604/07/2016$0.5002.55%2.41%$82.91
12/16/201501/07/2016$0.5002.68%2.84%$70.51
09/18/201510/08/2015$0.5002.97%2.82%$70.95
06/10/201507/10/2015$0.5002.73%2.75%$72.69
03/05/201504/07/2015$0.5002.55%2.56%$78.27
12/19/201401/07/2015$0.5002.61%2.69%$74.33
09/19/201410/08/2014$0.5002.83%2.99%$67.00
06/11/201407/10/2014$0.5002.84%2.8%$71.36
02/28/201404/01/2014$0.4002.11%2.21%$72.36
12/18/201301/16/2014$0.4002.27%2.15%$74.35
09/20/201310/09/2013$0.4002.45%2.59%$61.76
06/12/201307/11/2013$0.4002.6%2.42%$66.14
03/01/201304/02/2013$0.4002.8%2.7%$59.27
12/12/201212/31/2012$0.3002.42%2.4%$49.96
09/20/201210/09/2012$0.3002.26%2.29%$52.44
06/12/201207/11/2012$0.3002.51%2.52%$47.57
03/01/201204/02/2012$0.3002.46%2.4%$49.91
12/19/201101/09/2012$0.2502.43%2.26%$44.25
09/21/201110/07/2011$0.2502.69%2.58%$38.81
06/10/201107/11/2011$0.2502.21%2.09%$47.88
03/02/201104/01/2011$0.2502.01%2.03%$49.16
12/20/201001/10/2011$0.2001.71%1.73%$46.26
09/20/201010/06/2010$0.2002.03%2.01%$39.77
06/11/201007/12/2010$0.2002.14%2.29%$34.86
03/03/201004/02/2010$0.2002.13%2.04%$39.24
12/14/200901/04/2010$0.1501.6%1.51%$39.62
09/16/200910/02/2009$0.1501.58%1.68%$35.71
06/05/200907/06/2009$0.1501.84%1.93%$31.06
03/04/200904/03/2009$0.1502.51%2.21%$27.10
12/15/200801/05/2009$0.1502.21%2.14%$28.05
09/17/200810/03/2008$0.1501.56%1.67%$35.96
06/04/200807/03/2008$0.1501.26%1.4%$42.83
03/05/200804/04/2008$0.1501.34%1.33%$45.08
12/13/200701/04/2008$0.1501.24%1.32%$45.50
09/18/200710/04/2007$0.1501.2%1.23%$48.62
06/04/200707/05/2007$0.0750.57%0.57%$52.66
03/06/200704/05/2007$0.1250.96%0.97%$51.63
12/14/200601/05/2007$0.1250.95%0.98%$51.12
09/19/200610/05/2006$0.1251.1%1.07%$46.84
06/05/200607/06/2006$0.1251.05%1.13%$44.41
03/07/200604/06/2006$0.1251.23%1.18%$42.31
12/14/200501/05/2006$0.1131.03%1.06%$42.52
09/21/200510/07/2005$0.1131.08%1.14%$39.54
06/07/200507/07/2005$0.1131.1%1.13%$39.99
03/08/200504/07/2005$0.1131.01%1.04%$43.25
12/21/200401/06/2005$0.1131.09%1.06%$42.46
09/22/200410/07/2004$0.1131.27%1.22%$36.97
06/04/200407/01/2004$0.1131.13%1.21%$37.15
03/03/200404/02/2004$0.1131.12%1.1%$41.08
12/23/200301/06/2004$0.1000.92%0.9%$44.22
09/24/200310/07/2003$0.1001.07%1.09%$36.74
06/04/200307/02/2003$0.1001.13%1.11%$36.10
03/05/200304/04/2003$0.1001.54%1.39%$28.84
12/18/200201/03/2003$0.1001.23%1.2%$33.33
09/18/200210/04/2002$0.1001.31%1.54%$26.05
06/05/200207/05/2002$0.1001%1.79%$22.39
03/06/200204/04/2002$0.1000.86%0.87%$45.74
12/18/200101/04/2002$0.1000.92%0.9%$44.51
09/19/200110/05/2001$0.1001.24%1.19%$33.55
06/06/200107/05/2001$0.1000.85%0.94%$42.50
03/07/200104/05/2001$0.0880.76%0.85%$41.35
12/15/200001/05/2001$0.0880.85%0.8%$43.63
09/26/200010/06/2000$0.0880.96%0.96%$36.34
06/07/200007/06/2000$0.0880.76%0.79%$44.19
03/08/200004/06/2000$0.0880.88%0.72%$48.63
12/16/199901/06/2000$0.0880.68%0.77%$45.75
09/22/199910/08/1999$0.0750.82%0.78%$38.44
06/09/199907/01/1999$0.0750.88%0.77%$38.75
03/10/199904/01/1999$0.0750.87%0.79%$38.19
12/11/199801/05/1999$0.0751.13%1.05%$28.69
09/23/199810/08/1998$0.0630.99%1.28%$19.53
06/10/199807/02/1998$0.0631.08%0.99%$25.31
03/11/199804/02/1998$0.0631.12%1.06%$23.56
12/12/199701/05/1998$0.0631.41%1.22%$20.56
09/24/199710/09/1997$0.0631.39%1.4%$17.92
06/11/199707/02/1997$0.0501.3%1.29%$15.52
03/12/199704/03/1997$0.0501.51%1.66%$12.06
12/12/199601/02/1997$0.0501.74%1.79%$11.16
09/25/199610/10/1996$0.0501.69%1.75%$11.44
06/12/199607/03/1996$0.0441.53%1.56%$11.22
03/13/199604/03/1996$0.0441.68%1.58%$11.09
12/13/199501/04/1996$0.0441.96%1.9%$9.19
09/27/199510/12/1995$0.0442.15%2.13%$8.23
06/13/199507/06/1995$0.0392.12%2.03%$7.63
03/14/199504/04/1995$0.0392.28%2.26%$6.86
12/09/199401/06/1995$0.0392.5%2.43%$6.39
09/20/199410/07/1994$0.0392.52%2.48%$6.25
06/09/199407/07/1994$0.0392.71%2.56%$6.06
05/24/199405/26/1994$0.0060.38%0.38%$6.00
03/14/199404/01/1994$0.0392.56%2.64%$5.88
12/13/199301/07/1994$0.0392.89%2.76%$5.61
09/20/199310/06/1993$0.0392.74%2.79%$5.56
06/09/199307/02/1993$0.0392.96%2.98%$5.20
03/08/199304/01/1993$0.0392.94%2.67%$5.81
12/14/199201/06/1993$0.0393.1%3.09%$5.02
09/17/199210/02/1992$0.0393.58%3.53%$4.39
06/08/199207/02/1992$0.0393.54%3.56%$4.36
03/09/199204/03/1992$0.0343.19%3.26%$4.22
12/10/199101/07/1992$0.0343.54%3.52%$3.91
09/10/199110/04/1991$0.0343.84%3.7%$3.72
06/10/199107/03/1991$0.0343.9%3.93%$3.50
03/11/199104/05/1991$0.0344.07%3.75%$3.67
12/10/199001/04/1991$0.0344.95%4.86%$2.83
09/10/199010/05/1990$0.0344.71%5.37%$2.56
06/11/199007/06/1990$0.0344.3%4.17%$3.30
03/09/199004/06/1990$0.0314.2%4.33%$2.83
12/11/198901/05/1990$0.0313.91%3.79%$3.23
09/11/198910/06/1989$0.0314.17%3.9%$3.14
05/24/198907/06/1989$0.0314.49%4.41%$2.78
03/09/198904/06/1989$0.0314.75%4.75%$2.58
12/09/198801/06/1989$0.0314.9%4.96%$2.47
09/09/198810/06/1988$0.0314.96%4.86%$2.52
06/09/198807/07/1988$0.0315.02%5.13%$2.39
03/17/198804/08/1988$0.0314.73%4.94%$2.48
12/09/198701/06/1988$0.0315.75%5.15%$2.38
09/09/198710/07/1987$0.0313.75%3.58%$3.42
06/09/198707/07/1987$0.0314.17%4.06%$3.02
03/10/198704/06/1987$0.0314.02%3.8%$3.22
12/09/198601/06/1987$0.0314.61%4.25%$2.88

Projected Future Returns & Dividends for OMC

Based on past 10-year performance, here are OMC growth metrics:

Share price CAGR of -1.36%
Dividend CAGR of +3.84%

Using OMC CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

OMC (DRIP)OMC - No DRIP
Current Price$74.14$74.14
Start Shares134.88134.88
Start Value$10,000$10,000
  
After 10 years:
Final Share Count232.82134.88
Dividends Payment$1.17$1.17
Annual Dividends$1,086$629
Yield on cost10.86%6.29%
Share Price$64.67$64.67
Total Dividends$6,754$5,143
Final Value$15,056$13,866

Estimated Future Value + Dividends - OMC

NOTE: Above numbers are our estimate based on OMC's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Save 25% with annual plan (3 Months Free)
Pro
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Stock Fundamentals
  • DCF valuation modeling
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
Try it free for 7 days
You save $125.40 (55%)
Most Popular
Premium
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
Ultra
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

Company Info

Omnicom Group Inc. (OMC) had its IPO on 1980-03-17, and is traded on NYSE stock exchange.

Omnicom Group Inc., through its network of subsidiaries, stands as a premier global provider of comprehensive advertising, marketing, and corporate communications solutions. The company's core expertise extends across pivotal areas such as traditional and digital advertising, customer relationship management (CRM), public relations, and specialized healthcare communications. Its extensive service portfolio delivers a wide array of strategic and creative solutions. These offerings include branding, content creation, corporate social responsibility consulting, crisis management, data analytics, digital transformation, entertainment and experiential marketing, financial/corporate business-to-business advertising, graphic design, investor relations, media planning and purchasing, mobile and social media marketing, and package design. Additionally, Omnicom provides product placement, promotional marketing, public affairs, retail marketing, sales support, search engine optimization (SEO), shopper marketing, and diverse interactive and direct marketing initiatives, offering clients a complete suite of communication strategies. The company boasts a significant international footprint, conducting operations throughout the United States, Canada, Puerto Rico, South America, Mexico, Europe, the Middle East, Africa, Australia, Greater China, India, Japan, Korea, New Zealand, Singapore, and various other Asian nations. Established in 1944, Omnicom Group Inc. is headquartered in New York, New York.

OMC website: https://www.omnicomgroup.com


Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)
Pro
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Stock Fundamentals
  • DCF valuation modeling
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
Try it free for 7 days
You save $125.40 (55%)
Most Popular
Premium
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
Ultra
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)
Loading signals…

DCF Model — OMC

Value from:
Pay up to today
—
vs current price $74.14
—
Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →