|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.66 USD | +0.04% |
|
+3.83% | +10.22% |
| 02:07pm | Imax CEO Says Market Share Gains Have Driven Growth | MT |
| 07-10 | Raymond James Adjusts Price Target on Warner Bros. Discovery to $14 From $12, Maintains Outperform Rating | MT |
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 | 28,823 | - | - |
| Change | - | -19.65% | 50.15% | 20.54% | -6.56% | 11.16% | - | - |
| Enterprise Value (EV) 1 | 32,395 | 26,186 | 68,289 | 67,640 | 60,123 | 59,046 | 55,121 | 51,504 |
| Change | - | -19.17% | 160.79% | -0.95% | -11.11% | -1.79% | -6.65% | -6.56% |
| P/E ratio | 16.6x | 15.3x | -2.48x | -8.89x | -2.29x | -29.8x | -56.9x | -147x |
| PBR | 1.44x | 1.03x | 0.39x | 0.61x | 0.76x | 0.82x | 0.82x | 0.83x |
| PEG | - | -1x | 0x | 0.1x | -0x | 0.3x | 1.2x | 2.4x |
| Capitalization / Revenue | 1.79x | 1.26x | 0.68x | 0.67x | 0.66x | 0.76x | 0.75x | 0.74x |
| EV / Revenue | 3.04x | 2.15x | 2.02x | 1.64x | 1.53x | 1.55x | 1.44x | 1.32x |
| EV / EBITDA | 7.72x | 6.86x | 8.85x | 6.63x | 6.66x | 6.78x | 6.14x | 5.74x |
| EV / EBIT | 12.9x | 13x | -9.27x | -43.7x | -5.99x | 73.5x | 41.2x | 24.8x |
| EV / FCF | 13.9x | 10.8x | 20.6x | 11x | 13.6x | 15.4x | 11.8x | 10.9x |
| FCF Yield | 7.21% | 9.26% | 4.86% | 9.11% | 7.36% | 6.5% | 8.45% | 9.19% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.81 | 1.54 | -3.82 | -1.28 | -4.62 | -0.3911 | -0.2046 | -0.0795 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 10,671 | 12,191 | 33,817 | 41,321 | 39,321 | 37,975 | 38,371 | 38,976 |
| EBITDA 1 | 4,196 | 3,817 | 7,718 | 10,200 | 9,032 | 8,705 | 8,977 | 8,967 |
| EBIT 1 | 2,515 | 2,012 | -7,370 | -1,548 | -10,032 | 803.1 | 1,339 | 2,078 |
| Net income 1 | 1,219 | 1,006 | -7,371 | -3,126 | -11,311 | -977.9 | -379.2 | -172.6 |
| Net Debt 1 | 13,313 | 10,854 | 45,268 | 39,889 | 34,193 | 30,223 | 26,298 | 22,681 |
| Reference price 2 | 30.09 | 23.54 | 9.48 | 11.38 | 10.57 | 11.65 | 11.65 | 11.65 |
| Nbr of stocks (in thousands) | 675,677 | 658,571 | 2,428,396 | 2,438,566 | 2,453,165 | 2,474,075 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
| -30.5x | 1.56x | 6.77x | -.--% | 28.82B | ||
| 13.1x | 1.62x | 7.52x | 0.96% | 24.37B | ||
| 13.09x | 0.87x | 5.52x | 15.41% | 6.33B | ||
| 14.18x | 2.34x | 7.64x | 4.02% | 5.58B | ||
| 15.04x | - | - | 1.56% | 5.24B | ||
| 26.77x | 2.05x | 22.78x | - | 3.15B | ||
| 11.25x | 1.81x | 8.54x | - | 2.8B | ||
| 12.44x | 3.68x | 6.54x | 3.11% | 2.61B | ||
| 10.17x | 1.06x | 4.2x | 8.89% | 1.93B | ||
| 11.15x | - | - | 2.22% | 1.86B | ||
| Average | 9.67x | 1.87x | 8.69x | 4.52% | 8.27B | |
| Weighted average by Cap. | -1.58x | 1.67x | 7.63x | 2.36% |
Year-on-year evolution of the PER
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