Valuation Warner Music Group Corp.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 09/02/2026 GMT			5-day change	1st Jan Change
29.60 ^USD	+1.89%		-1.27%	-3.49%

02-06	MoffettNathanson Lifts Price Target on Warner Music Group to $39 From $38, Keeps Buy Rating	MT
02-05	Warner Music Group Corp., Q1 2026 Earnings Call, Feb 05, 2026

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	21,985	11,950	16,202	16,211	17,754	15,174	-	-
Change	-	-45.65%	35.59%	0.05%	9.52%	-14.53%	-	-
Enterprise Value (EV) ¹	24,832	15,098	19,525	19,531	21,587	18,824	18,482	18,292
Change	-	-39.2%	29.33%	0.03%	10.53%	-12.8%	-1.82%	-1.03%
P/E ratio	73.7x	21.9x	38.3x	37.7x	49.4x	22.4x	17.4x	15.5x
PBR	709x	78.6x	52.8x	31.3x	27.4x	16x	10.7x	7.98x
PEG	-	0.3x	-1.7x	30.91x	-2.9x	0.2x	0.6x	1.3x
Capitalization / Revenue	4.15x	2.02x	2.68x	2.52x	2.65x	2.14x	2.02x	1.9x
EV / Revenue	4.68x	2.55x	3.23x	3.04x	3.22x	2.65x	2.46x	2.29x
EV / EBITDA	22.8x	12.6x	14.9x	13.6x	15x	11.4x	10.1x	9.1x
EV / EBIT	34.9x	21.1x	21.6x	23.7x	21.5x	15.9x	13.4x	12x
EV / FCF	45.6x	24.9x	34.9x	30.6x	40.1x	20.4x	17.9x	15.2x
FCF Yield	2.19%	4.02%	2.87%	3.27%	2.5%	4.9%	5.59%	6.6%
Dividend per Share ²	0.51	0.61	0.61	0.69	0.73	0.7677	0.8262	0.8701
Rate of return	1.19%	2.63%	1.94%	2.2%	2.14%	2.59%	2.79%	2.94%
EPS ²	0.58	1.06	0.82	0.83	0.69	1.319	1.699	1.906
Distribution rate	87.9%	57.5%	74.4%	83.1%	106%	58.2%	48.6%	45.7%
Net sales ¹	5,301	5,919	6,037	6,426	6,707	7,095	7,509	7,991
EBITDA ¹	1,090	1,196	1,311	1,432	1,443	1,652	1,839	2,011
EBIT ¹	712	714	903	823	1,006	1,186	1,380	1,530
Net income ¹	304	551	430	435	365	705.4	891.3	1,010
Net Debt ¹	2,847	3,148	3,323	3,320	3,833	3,650	3,308	3,118
Reference price ²	42.74	23.21	31.40	31.30	34.06	29.59	29.59	29.59
Nbr of stocks (in thousands)	514,386	514,849	515,993	517,919	521,267	522,341	-	-
Announcement Date	15/11/21	22/11/22	16/11/23	21/11/24	20/11/25	-	-	-

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 MUSIC GROUP CORP.	22.03x	2.65x	11.39x	2.64%	15.17B
TKO GROUP HOLDINGS, INC.	86.45x	4.19x	12.5x	1.07%	16.72B
BOLLORÉ SE	44.34x	2.63x	735.48x	1.84%	15.73B
TOEI ANIMATION CO.,LTD.	23.82x	4.78x	14.31x	1.61%	3.44B
SEGA SAMMY HOLDINGS INC.	13.61x	0.94x	6.89x	2.41%	3.17B
VIVENDI SE	40.81x	13.89x	70.42x	2.39%	2.6B
Average	38.51x	4.84x	141.83x	1.99%	9.47B
Weighted average by Cap.	47.66x	3.64x	214.74x	1.87%