|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.57 USD | -0.09% |
|
+0.57% | 0.00% |
| Jun. 18 | PRESS DIGEST- Wall Street Journal - June 18 | RE |
| Jun. 17 | Top Midday Stories: Shares Decline Amid Unease Over Israel-Iran Conflict; Retail Sales Fall More Than Expected in May | MT |
Company Valuation: Warner Bros. Discovery, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 19,082 | 15,332 | 23,021 | 27,751 | 25,930 | 26,151 | - | - |
| Change | - | -19.65% | 50.15% | 20.54% | -6.56% | 0.85% | - | - |
| Enterprise Value (EV) 1 | 32,395 | 26,186 | 68,289 | 67,640 | 60,123 | 56,744 | 52,732 | 48,646 |
| Change | - | -19.17% | 160.79% | -0.95% | -11.11% | -5.62% | -7.07% | -7.75% |
| P/E ratio | 16.6x | 15.3x | -2.48x | -8.89x | -2.29x | -24.7x | -55.1x | -69.7x |
| PBR | 1.44x | 1.03x | 0.39x | 0.61x | 0.76x | 0.76x | 0.76x | 0.77x |
| PEG | - | -1x | 0x | 0.1x | -0x | 0.3x | 1x | 3.3x |
| Capitalization / Revenue | 1.79x | 1.26x | 0.68x | 0.67x | 0.66x | 0.69x | 0.68x | 0.67x |
| EV / Revenue | 3.04x | 2.15x | 2.02x | 1.64x | 1.53x | 1.5x | 1.37x | 1.25x |
| EV / EBITDA | 7.72x | 6.86x | 8.85x | 6.63x | 6.66x | 6.53x | 5.85x | 5.42x |
| EV / EBIT | 12.9x | 13x | -9.27x | -43.7x | -5.99x | 57.9x | 32.2x | 21.3x |
| EV / FCF | 13.9x | 10.8x | 20.6x | 11x | 13.6x | 13.6x | 10.9x | 9.99x |
| FCF Yield | 7.21% | 9.26% | 4.86% | 9.11% | 7.36% | 7.34% | 9.18% | 10% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.81 | 1.54 | -3.82 | -1.28 | -4.62 | -0.4281 | -0.1918 | -0.1517 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 10,671 | 12,191 | 33,817 | 41,321 | 39,321 | 37,936 | 38,366 | 38,981 |
| EBITDA 1 | 4,196 | 3,817 | 7,718 | 10,200 | 9,032 | 8,694 | 9,015 | 8,969 |
| EBIT 1 | 2,515 | 2,012 | -7,370 | -1,548 | -10,032 | 979.6 | 1,638 | 2,284 |
| Net income 1 | 1,219 | 1,006 | -7,371 | -3,126 | -11,311 | -913 | -317.6 | -151.8 |
| Net Debt 1 | 13,313 | 10,854 | 45,268 | 39,889 | 34,193 | 30,593 | 26,581 | 22,495 |
| Reference price 2 | 30.09 | 23.54 | 9.48 | 11.38 | 10.57 | 10.57 | 10.57 | 10.57 |
| Nbr of stocks (in thousands) | 675,677 | 658,571 | 2,428,396 | 2,438,566 | 2,453,165 | 2,474,075 | - | - |
| Announcement Date | 2/22/21 | 2/24/22 | 2/23/23 | 2/23/24 | 2/27/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| -24.69x | 1.5x | 6.53x | -.--% | 26.15B | ||
| 12.64x | 1.57x | 7.29x | 1% | 23.54B | ||
| 11.61x | 0.78x | 5.02x | 15.56% | 5.65B | ||
| 21.9x | 1.39x | 9.72x | 1.33% | 5.69B | ||
| 12.73x | 2.23x | 7.27x | 4.46% | 5.02B | ||
| 24.11x | 1.83x | 20.23x | - | 2.84B | ||
| 13.58x | 4.18x | 7.43x | 2.85% | 2.82B | ||
| 10.62x | 1.75x | 8.25x | - | 2.65B | ||
| 82.18x | 2.39x | 34.91x | - | 2.02B | ||
| 12.94x | - | - | 2.05% | 1.88B | ||
| Average | 17.76x | 1.96x | 11.85x | 3.89% | 7.83B | |
| Weighted average by Cap. | 2.95x | 1.65x | 8.29x | 2.17% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- WBD Stock
- Valuation Warner Bros. Discovery, Inc.
Select your edition
All financial news and data tailored to specific country editions
