|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.86 USD | -1.52% |
|
+4.28% | -5.38% |
| 08:09pm | IN CASE YOU MISSED IT-Schedule of Reuters features from this week | RE |
| 16/07 | Communications Services Rise as FCC Signals Flexible Ownership Rule -- Communications Services Roundup | DJ |
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 | 68,357 | - | - |
| Change | - | 50.15% | 20.54% | -6.56% | 175.58% | -4.34% | - | - |
| Enterprise Value (EV) 1 | 26,186 | 68,289 | 67,640 | 60,123 | 99,460 | 94,767 | 90,556 | 87,139 |
| Change | - | 160.79% | -0.95% | -11.11% | 65.43% | -4.72% | -4.44% | -3.77% |
| P/E | 15.3x | -2.48x | -8.89x | -2.29x | 99.4x | -21.9x | 589x | 70.9x |
| PBR | 1.03x | 0.39x | 0.61x | 0.76x | 1.81x | 2.02x | 2.02x | 2.02x |
| PEG | - | 0x | 0.1x | -0x | -1x | 0x | -6x | 0x |
| Capitalization / Revenue | 1.26x | 0.68x | 0.67x | 0.66x | 1.92x | 1.85x | 1.8x | 1.78x |
| EV / Revenue | 2.15x | 2.02x | 1.64x | 1.53x | 2.67x | 2.56x | 2.38x | 2.27x |
| EV / EBITDA | 6.86x | 8.85x | 6.63x | 6.66x | 11.4x | 11.1x | 10.4x | 10.1x |
| EV / EBIT | 13x | -9.27x | -43.7x | -5.99x | 135x | -68.7x | 41.9x | 37.4x |
| EV / FCF | 10.8x | 20.6x | 11x | 13.6x | 32.2x | 34.9x | 21.2x | 19x |
| FCF Yield | 9.26% | 4.86% | 9.11% | 7.36% | 3.1% | 2.87% | 4.71% | 5.26% |
| 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 | 27.27 | 27.27 | 27.27 |
| Nbr of stocks (in thousands) | 658,571 | 2,428,396 | 2,438,566 | 2,453,165 | 2,479,487 | 2,506,679 | - | - |
| Announcement Date | 24/2/22 | 23/2/23 | 23/2/24 | 27/2/25 | 26/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -21.86x | 2.56x | 11.1x | -.--% | 68.36B | |
| 15.19x | 1.48x | 6.6x | 1.07% | 22.28B | |
| 15.28x | 0.86x | 5.71x | 7.68% | 5.41B | |
| 5.64x | 2.06x | 5.84x | 4.06% | 5.59B | |
| 8.52x | 1.05x | 3.42x | 3.39% | 5.1B | |
| 12.64x | 0.89x | 6.16x | 1.61% | 4.32B | |
| 11.53x | 2.46x | 4.75x | 3.2% | 2.03B | |
| 12.67x | 0.7x | 7.4x | 3.35% | 1.99B | |
| 47.55x | 1.11x | 22.99x | - | 1.88B | |
| Average | 11.91x | 1.46x | 8.22x | 3.04% | 12.99B | |
| Weighted average by Cap. | -6.89x | 2.07x | 9.24x | 1.09% |
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
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition