|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.44 USD | +1.27% |
|
+3.71% | -6.00% |
| 01:32am | PRESS DIGEST-Wall Street Journal - July 15 | RE |
| Jul. 14 | Paramount's Warner Acquisition Faces Writers Guild of America Antitrust Lawsuit | MT |
Company Valuation: Warner Bros. Discovery, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 15,332 | 23,021 | 27,751 | 25,930 | 71,459 | 68,884 | - | - |
| Change | - | 50.15% | 20.54% | -6.56% | 175.58% | -3.6% | - | - |
| Enterprise Value (EV) 1 | 26,186 | 68,289 | 67,640 | 60,123 | 99,460 | 95,293 | 91,082 | 87,666 |
| Change | - | 160.79% | -0.95% | -11.11% | 65.43% | -4.19% | -4.42% | -3.75% |
| P/E | 15.3x | -2.48x | -8.89x | -2.29x | 99.4x | -22x | 594x | 71.4x |
| PBR | 1.03x | 0.39x | 0.61x | 0.76x | 1.81x | 2.04x | 2.03x | 2.03x |
| PEG | - | 0x | 0.1x | -0x | -1x | 0x | -6x | 0x |
| Capitalization / Revenue | 1.26x | 0.68x | 0.67x | 0.66x | 1.92x | 1.86x | 1.81x | 1.79x |
| EV / Revenue | 2.15x | 2.02x | 1.64x | 1.53x | 2.67x | 2.57x | 2.4x | 2.28x |
| EV / EBITDA | 6.86x | 8.85x | 6.63x | 6.66x | 11.4x | 11.2x | 10.5x | 10.2x |
| EV / EBIT | 13x | -9.27x | -43.7x | -5.99x | 135x | -69.1x | 42.2x | 37.6x |
| EV / FCF | 10.8x | 20.6x | 11x | 13.6x | 32.2x | 35.1x | 21.4x | 19.1x |
| FCF Yield | 9.26% | 4.86% | 9.11% | 7.36% | 3.1% | 2.85% | 4.68% | 5.23% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.54 | -3.82 | -1.28 | -4.62 | 0.29 | -1.247 | 0.0463 | 0.3849 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 12,191 | 33,817 | 41,321 | 39,321 | 37,296 | 37,008 | 37,992 | 38,382 |
| EBITDA 1 | 3,817 | 7,718 | 10,200 | 9,032 | 8,744 | 8,539 | 8,680 | 8,623 |
| EBIT 1 | 2,012 | -7,370 | -1,548 | -10,032 | 738 | -1,379 | 2,161 | 2,331 |
| Net income 1 | 1,006 | -7,371 | -3,126 | -11,311 | 727 | -3,110 | 234.6 | 931.9 |
| Net Debt 1 | 10,854 | 45,268 | 39,889 | 34,193 | 28,001 | 26,410 | 22,199 | 18,782 |
| Reference price 2 | 23.54 | 9.48 | 11.38 | 10.57 | 28.82 | 27.48 | 27.48 | 27.48 |
| Nbr of stocks (in thousands) | 658,571 | 2,428,396 | 2,438,566 | 2,453,165 | 2,479,487 | 2,506,679 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/23/24 | 2/27/25 | 2/26/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -22.03x | 2.57x | 11.16x | -.--% | 68.88B | |
| 14.88x | 1.45x | 6.49x | 1.09% | 21.86B | |
| 15.21x | 0.86x | 5.68x | 7.72% | 5.38B | |
| 5.4x | 2.03x | 5.75x | 4.24% | 5.36B | |
| 8.23x | 1.02x | 3.33x | 3.51% | 4.92B | |
| 12.69x | 0.9x | 6.19x | 1.6% | 4.34B | |
| 11.49x | 2.44x | 4.72x | 3.21% | 2.03B | |
| 12.57x | 0.69x | 7.32x | 3.38% | 1.98B | |
| 47.33x | 1.11x | 22.85x | - | 1.87B | |
| 13.42x | 1.05x | 5.89x | 9.8% | 1.71B | |
| Average | 11.92x | 1.41x | 7.94x | 3.84% | 11.83B | |
| Weighted average by Cap. | -6.98x | 2.06x | 9.23x | 1.22% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WBD Stock
- Valuation Warner Bros. Discovery, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
