Valuation Warner Bros. Discovery, Inc.

Equities

End-of-day quote Nasdaq Other stock markets 05/05/2026			5-day change	1st Jan Change
27.22 ^USD	+0.96%		+0.93%	-5.55%

07/05	UBS Adjusts Price Target on Warner Bros. Discovery to $31 From $30, Maintains Neutral Rating	MT
07/05	The Rally Spreads

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	67,956	-	-
Change	-	50.15%	20.54%	-6.56%	175.58%	-4.9%	-	-
Enterprise Value (EV) ¹	26,186	68,289	67,640	60,123	99,460	94,916	90,811	88,363
Change	-	160.79%	-0.95%	-11.11%	65.43%	-4.57%	-4.33%	-2.7%
P/E ratio	15.3x	-2.48x	-8.89x	-2.29x	99.4x	-21.9x	3,343x	86.7x
PBR	1.03x	0.39x	0.61x	0.76x	1.81x	2.03x	1.92x	2.05x
PEG	-	0x	0.1x	-0x	-1x	0x	-33x	0x
Capitalization / Revenue	1.26x	0.68x	0.67x	0.66x	1.92x	1.84x	1.78x	1.76x
EV / Revenue	2.15x	2.02x	1.64x	1.53x	2.67x	2.57x	2.38x	2.29x
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	-108x	34.5x	33.2x
EV / FCF	10.8x	20.6x	11x	13.6x	32.2x	32.1x	20.7x	18.6x
FCF Yield	9.26%	4.86%	9.11%	7.36%	3.1%	3.11%	4.83%	5.39%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.54	-3.82	-1.28	-4.62	0.29	-1.238	0.00811	0.3125
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	12,191	33,817	41,321	39,321	37,296	36,992	38,184	38,625
EBITDA ¹	3,817	7,718	10,200	9,032	8,744	8,551	8,756	8,768
EBIT ¹	2,012	-7,370	-1,548	-10,032	738	-881.1	2,630	2,664
Net income ¹	1,006	-7,371	-3,126	-11,311	727	-2,984	191	792.6
Net Debt ¹	10,854	45,268	39,889	34,193	28,001	26,960	22,855	20,406
Reference price ²	23.54	9.48	11.38	10.57	28.82	27.11	27.11	27.11
Nbr of stocks (in thousands)	6,58,571	24,28,396	24,38,566	24,53,165	24,79,487	25,06,679	-	-
Announcement Date	24/02/22	23/02/23	23/02/24	27/02/25	26/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WARNER BROS. DISCOVERY, INC.	-21.76x	2.56x	11.05x	-.--%	6.8TCr
FOX CORPORATION	15.25x	1.73x	8.13x	0.9%	2.53TCr
NEXSTAR MEDIA GROUP, INC.	7.45x	2.1x	7.34x	3.96%	619.28Cr
RTL GROUP S.A.	16x	0.89x	5.95x	7.14%	582.32Cr
VERSANT MEDIA GROUP, INC.	9.06x	1.12x	3.67x	2.74%	582.11Cr
NIPPON TELEVISION HOLDINGS, INC.	12.96x	1.05x	6.03x	1.34%	471.79Cr
CYFROWY POLSAT S.A.	20.79x	1.52x	6.99x	-.--%	284.61Cr
SUN TV NETWORK LIMITED	13.35x	3.16x	6.1x	2.76%	239.33Cr
MBC GROUP	15.81x	1.31x	10.46x	-	233.09Cr
Average	9.88x	1.72x	7.30x	2.36%	1.37TCr
Weighted average by Cap.	-5.76x	2.13x	9.28x	0.97%