|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.14 USD | -1.06% |
|
-2.90% | +11.09% |
| Mar. 13 | NFL Negotiates Significant TV Rights Hike with CBS |  |
| Mar. 12 | Teamsters Urge DOJ to Block Paramount-Warner Bros. Deal Without Labor Protections | MT |
Company Valuation: Warner Bros. Discovery, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 15,332 | 23,021 | 27,751 | 25,930 | 71,459 | 67,335 | - | - |
| Change | - | 50.15% | 20.54% | -6.56% | 175.58% | -5.77% | - | - |
| Enterprise Value (EV) 1 | 26,186 | 68,289 | 67,640 | 60,123 | 99,460 | 92,060 | 88,815 | 85,864 |
| Change | - | 160.79% | -0.95% | -11.11% | 65.43% | -7.44% | -3.52% | -3.32% |
| P/E ratio | 15.3x | -2.48x | -8.89x | -2.29x | 99.4x | -508x | -1,669x | 76.7x |
| PBR | 1.03x | 0.39x | 0.61x | 0.76x | 1.81x | 1.85x | 1.84x | 1.93x |
| PEG | - | 0x | 0.1x | -0x | -1x | 4x | 24x | -0x |
| Capitalization / Revenue | 1.26x | 0.68x | 0.67x | 0.66x | 1.92x | 1.8x | 1.76x | 1.73x |
| EV / Revenue | 2.15x | 2.02x | 1.64x | 1.53x | 2.67x | 2.46x | 2.33x | 2.21x |
| EV / EBITDA | 6.86x | 8.85x | 6.63x | 6.66x | 11.4x | 10.7x | 10.2x | 9.83x |
| EV / EBIT | 13x | -9.27x | -43.7x | -5.99x | 135x | 47.8x | 39.6x | 32.8x |
| EV / FCF | 10.8x | 20.6x | 11x | 13.6x | 32.2x | 22.2x | 19.2x | 17.9x |
| FCF Yield | 9.26% | 4.86% | 9.11% | 7.36% | 3.1% | 4.51% | 5.2% | 5.58% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.54 | -3.82 | -1.28 | -4.62 | 0.29 | -0.0534 | -0.0163 | 0.3538 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 12,191 | 33,817 | 41,321 | 39,321 | 37,296 | 37,431 | 38,154 | 38,898 |
| EBITDA 1 | 3,817 | 7,718 | 10,200 | 9,032 | 8,744 | 8,564 | 8,726 | 8,736 |
| EBIT 1 | 2,012 | -7,370 | -1,548 | -10,032 | 738 | 1,926 | 2,241 | 2,616 |
| Net income 1 | 1,006 | -7,371 | -3,126 | -11,311 | 727 | -100.1 | -81.06 | 815.9 |
| Net Debt 1 | 10,854 | 45,268 | 39,889 | 34,193 | 28,001 | 24,725 | 21,480 | 18,529 |
| Reference price 2 | 23.54 | 9.48 | 11.38 | 10.57 | 28.82 | 27.14 | 27.14 | 27.14 |
| Nbr of stocks (in thousands) | 658,571 | 2,428,396 | 2,438,566 | 2,453,165 | 2,479,487 | 2,481,015 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/23/24 | 2/27/25 | 2/26/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.99x | 1.6x | 7.52x | 0.99% | 23.21B | |
| 9.43x | 2.24x | 6.09x | 3.44% | 7.08B | |
| 5.08x | 0.9x | 6.53x | 16.9% | 6.58B | |
| 8.46x | 1.06x | 3.5x | 3% | 5.41B | |
| 13.19x | 1.15x | 6.63x | 1.25% | 4.95B | |
| 6.74x | 0.5x | 1.71x | - | 3.29B | |
| 12.86x | 3.09x | 5.99x | 2.82% | 2.4B | |
| 22.81x | 1.59x | 19.55x | - | 2.38B | |
| Average | 11.57x | 1.52x | 7.19x | 4.73% | 6.91B | |
| Weighted average by Cap. | 11.63x | 1.50x | 6.85x | 3.78% |
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
- Equities
- WBD Stock
- DISCA Stock
- Valuation Warner Bros. Discovery, Inc.
Select your edition
All financial news and data tailored to specific country editions
