|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 29.96 USD | +1.58% |
|
+20.17% | +179.00% |
| 12-11 | Communications Services Down as Warner Saga Nears Conclusion - Communications Services Roundup | DJ |
| 12-11 | Netflix Looking to Become Debtflix Again | 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 | 73,088 | - | - |
| Change | - | -19.65% | 50.15% | 20.54% | -6.56% | 181.87% | - | - |
| Enterprise Value (EV) 1 | 32,395 | 26,186 | 68,289 | 67,640 | 60,123 | 101,048 | 97,291 | 94,182 |
| Change | - | -19.17% | 160.79% | -0.95% | -11.11% | 68.07% | -3.72% | -3.2% |
| P/E ratio | 16.6x | 15.3x | -2.48x | -8.89x | -2.29x | 82.2x | -127x | -195x |
| PBR | 1.44x | 1.03x | 0.39x | 0.61x | 0.76x | 1.97x | 1.99x | 2.04x |
| PEG | - | -1x | 0x | 0.1x | -0x | -1x | 1x | 5.6x |
| Capitalization / Revenue | 1.79x | 1.26x | 0.68x | 0.67x | 0.66x | 1.96x | 1.97x | 1.95x |
| EV / Revenue | 3.04x | 2.15x | 2.02x | 1.64x | 1.53x | 2.71x | 2.63x | 2.51x |
| EV / EBITDA | 7.72x | 6.86x | 8.85x | 6.63x | 6.66x | 11.6x | 11.2x | 10.7x |
| EV / EBIT | 12.9x | 13x | -9.27x | -43.7x | -5.99x | 118x | 60.6x | 53x |
| EV / FCF | 13.9x | 10.8x | 20.6x | 11x | 13.6x | 30.5x | 22.6x | 20.5x |
| FCF Yield | 7.21% | 9.26% | 4.86% | 9.11% | 7.36% | 3.28% | 4.42% | 4.88% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.81 | 1.54 | -3.82 | -1.28 | -4.62 | 0.3586 | -0.2325 | -0.1512 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 10,671 | 12,191 | 33,817 | 41,321 | 39,321 | 37,297 | 37,008 | 37,542 |
| EBITDA 1 | 4,196 | 3,817 | 7,718 | 10,200 | 9,032 | 8,732 | 8,710 | 8,814 |
| EBIT 1 | 2,515 | 2,012 | -7,370 | -1,548 | -10,032 | 857.9 | 1,605 | 1,778 |
| Net income 1 | 1,219 | 1,006 | -7,371 | -3,126 | -11,311 | 973.2 | -535.2 | -309.2 |
| Net Debt 1 | 13,313 | 10,854 | 45,268 | 39,889 | 34,193 | 27,960 | 24,203 | 21,094 |
| Reference price 2 | 30.09 | 23.54 | 9.48 | 11.38 | 10.57 | 29.49 | 29.49 | 29.49 |
| Nbr of stocks (in thousands) | 675,677 | 658,571 | 2,428,396 | 2,438,566 | 2,453,165 | 2,478,399 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 82.23x | 2.71x | 11.57x | -.--% | 73.09B | |
| 17.06x | 2.02x | 9.89x | 0.74% | 29.91B | |
| 16.68x | 2.51x | 8.05x | 3.52% | 6.39B | |
| 16.39x | 1.43x | 7.97x | 1.09% | 5.92B | |
| 4.52x | 0.79x | 5.78x | 19.58% | 5.88B | |
| 12.28x | 3.51x | 39.59x | - | 5.05B | |
| 13.44x | 1.99x | 9.45x | - | 3.18B | |
| 25.39x | 1.97x | 21.45x | - | 2.99B | |
| 13.24x | 3.65x | 7.63x | 3.56% | 2.44B | |
| 12.6x | 0.76x | 7.54x | 1.93% | 2.07B | |
| Average | 21.38x | 2.13x | 12.89x | 4.35% | 13.69B | |
| Weighted average by Cap. | 51.04x | 2.40x | 11.70x | 1.42% |
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