|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.30 USD | +2.00% |
|
-3.04% | -7.15% |
| 05/02 | Netflix, Paramount Battle Over Warner Bros. Will Not Involve President Trump | MT |
| 05/02 | Trump says he will stay out of Netflix-Paramount fight over Warner Bros | RE |
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 | 66,351 | 66,351 | - |
| Change | - | -19.65% | 50.15% | 20.54% | -6.56% | 155.89% | 0% | - |
| Enterprise Value (EV) 1 | 32,395 | 26,186 | 68,289 | 67,640 | 60,123 | 94,243 | 90,712 | 87,729 |
| Change | - | -19.17% | 160.79% | -0.95% | -11.11% | 56.75% | -3.75% | -3.29% |
| P/E ratio | 16.6x | 15.3x | -2.48x | -8.89x | -2.29x | 73.8x | -130x | -279x |
| PBR | 1.44x | 1.03x | 0.39x | 0.61x | 0.76x | 1.8x | 1.82x | 1.82x |
| PEG | - | -1x | 0x | 0.1x | -0x | -1x | 1x | 5.2x |
| Capitalization / Revenue | 1.79x | 1.26x | 0.68x | 0.67x | 0.66x | 1.78x | 1.79x | 1.77x |
| EV / Revenue | 3.04x | 2.15x | 2.02x | 1.64x | 1.53x | 2.53x | 2.45x | 2.34x |
| EV / EBITDA | 7.72x | 6.86x | 8.85x | 6.63x | 6.66x | 10.8x | 10.4x | 10x |
| EV / EBIT | 12.9x | 13x | -9.27x | -43.7x | -5.99x | 106x | 49.2x | 48.2x |
| EV / FCF | 13.9x | 10.8x | 20.6x | 11x | 13.6x | 28.3x | 20.8x | 19.2x |
| FCF Yield | 7.21% | 9.26% | 4.86% | 9.11% | 7.36% | 3.53% | 4.8% | 5.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.81 | 1.54 | -3.82 | -1.28 | -4.62 | 0.3625 | -0.2065 | -0.096 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 10,671 | 12,191 | 33,817 | 41,321 | 39,321 | 37,266 | 36,991 | 37,485 |
| EBITDA 1 | 4,196 | 3,817 | 7,718 | 10,200 | 9,032 | 8,737 | 8,696 | 8,749 |
| EBIT 1 | 2,515 | 2,012 | -7,370 | -1,548 | -10,032 | 885 | 1,843 | 1,821 |
| Net income 1 | 1,219 | 1,006 | -7,371 | -3,126 | -11,311 | 965.6 | -302.9 | -176.7 |
| Net Debt 1 | 13,313 | 10,854 | 45,268 | 39,889 | 34,193 | 27,892 | 24,361 | 21,378 |
| Reference price 2 | 30.09 | 23.54 | 9.48 | 11.38 | 10.57 | 26.76 | 26.76 | 26.76 |
| Nbr of stocks (in thousands) | 6,75,677 | 6,58,571 | 24,28,396 | 24,38,566 | 24,53,165 | 24,79,487 | 24,79,487 | - |
| Announcement Date | 22/02/21 | 24/02/22 | 23/02/23 | 23/02/24 | 27/02/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 73.82x | 2.53x | 10.79x | -.--% | 6.64TCr | |
| 15.91x | 1.8x | 8.45x | 0.86% | 2.65TCr | |
| 5.04x | 0.86x | 6.16x | 17.01% | 673.27Cr | |
| 17.24x | 2.55x | 8.18x | 3.4% | 661.41Cr | |
| 15.58x | 1.38x | 8.03x | 1.31% | 576.15Cr | |
| 12.84x | 1.94x | 9.24x | - | 306.17Cr | |
| 23.91x | 1.68x | 20.64x | - | 249.32Cr | |
| 12.8x | 3.47x | 7.33x | 3.73% | 236.01Cr | |
| Average | 22.14x | 2.03x | 9.85x | 4.39% | 1.5TCr | |
| Weighted average by Cap. | 47.43x | 2.21x | 9.83x | 1.54% |
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
- Valuation Warner Bros. Discovery, Inc.
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