|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.44 USD | -0.33% |
|
+0.44% | -4.79% |
| 04-10 | Communications Services Down on Risk Aversion -- Communications Services Roundup | DJ |
| 04-10 | Proxy adviser Glass Lewis recommends Warner Bros shareholders vote for Paramount deal | RE |
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 | 68,079 | - | - |
| Change | - | 50.15% | 20.54% | -6.56% | 175.58% | -4.73% | - | - |
| Enterprise Value (EV) 1 | 26,186 | 68,289 | 67,640 | 60,123 | 99,460 | 92,804 | 89,559 | 86,608 |
| Change | - | 160.79% | -0.95% | -11.11% | 65.43% | -6.69% | -3.5% | -3.3% |
| P/E ratio | 15.3x | -2.48x | -8.89x | -2.29x | 99.4x | -333x | -49,891x | 77.6x |
| PBR | 1.03x | 0.39x | 0.61x | 0.76x | 1.81x | 1.87x | 1.86x | 1.95x |
| PEG | - | 0x | 0.1x | -0x | -1x | 3x | 502.3x | -0x |
| Capitalization / Revenue | 1.26x | 0.68x | 0.67x | 0.66x | 1.92x | 1.82x | 1.79x | 1.76x |
| EV / Revenue | 2.15x | 2.02x | 1.64x | 1.53x | 2.67x | 2.48x | 2.35x | 2.24x |
| EV / EBITDA | 6.86x | 8.85x | 6.63x | 6.66x | 11.4x | 10.8x | 10.3x | 9.91x |
| EV / EBIT | 13x | -9.27x | -43.7x | -5.99x | 135x | 48.2x | 40x | 37x |
| EV / FCF | 10.8x | 20.6x | 11x | 13.6x | 32.2x | 22.3x | 19.4x | 18.1x |
| FCF Yield | 9.26% | 4.86% | 9.11% | 7.36% | 3.1% | 4.48% | 5.16% | 5.53% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.54 | -3.82 | -1.28 | -4.62 | 0.29 | -0.0825 | -0.00055 | 0.3538 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 12,191 | 33,817 | 41,321 | 39,321 | 37,296 | 37,432 | 38,125 | 38,743 |
| EBITDA 1 | 3,817 | 7,718 | 10,200 | 9,032 | 8,744 | 8,567 | 8,727 | 8,742 |
| EBIT 1 | 2,012 | -7,370 | -1,548 | -10,032 | 738 | 1,926 | 2,241 | 2,341 |
| Net income 1 | 1,006 | -7,371 | -3,126 | -11,311 | 727 | -187.9 | -30.38 | 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 | 27.44 | 27.44 | 27.44 |
| Nbr of stocks (in thousands) | 658,571 | 2,428,396 | 2,438,566 | 2,453,165 | 2,479,487 | 2,481,015 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 23/02/24 | 27/02/25 | 26/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -333.78x | 2.49x | 10.86x | -.--% | 68.3B | |
| 15.3x | 1.72x | 8.09x | 0.91% | 25.17B | |
| 19.6x | 1.01x | 6.88x | 5.99% | 6.71B | |
| 7.22x | 2.01x | 5.45x | 4.49% | 5.42B | |
| 8.41x | 1.08x | 3.55x | 2.9% | 5.59B | |
| 13.53x | 1.15x | 6.58x | 1.26% | 4.94B | |
| 13.34x | 3.31x | 6.39x | 2.79% | 2.52B | |
| 16.23x | 1.36x | 10.8x | - | 2.39B | |
| 12.53x | 0.81x | 7.83x | 2.1% | 2.15B | |
| Average | -25.29x | 1.66x | 7.38x | 2.56% | 13.69B | |
| Weighted average by Cap. | -178.80x | 2.08x | 9.19x | 1% |
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