Warner Bros Discovery Inc
NASDAQ:WBD

Watchlist Manager
Warner Bros Discovery Inc Logo
Warner Bros Discovery Inc
NASDAQ:WBD
Watchlist
Price: 24.54 USD -0.12% Market Closed
Market Cap: 60.8B USD
Section:
 

Relative Value

The Relative Value of one WBD stock under the Base Case scenario is hidden USD. Compared to the current market price of 24.54 USD, Warner Bros Discovery Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

WBD Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

1.6
P/S
P/S
Price to Sales
1.6
vs History
11
vs Industry
66
Median 3Y
0.7
Median 5Y
0.8
Industry
1.5
Forward
1.6
More Details
125.3
P/E
P/E
Price to Earnings
125.3
vs History
0
vs Industry
Median 3Y
-3.1
Median 5Y
-1.8
Industry
17.3
Forward
76.2
More Details
11.6
P/OCF
P/OCF
Price to OCF
11.6
vs History
6
vs Industry
48
Median 3Y
4.8
Median 5Y
5.3
Industry
11.2
More Details
214
P/FCFE
P/FCFE
Price to FCFE
214
vs History
0
vs Industry
43
Median 3Y
-15.3
Median 5Y
-4.8
Industry
15.5
More Details
1.7
P/B
P/B
Price to Book Value
1.7
vs History
6
vs Industry
62
Median 3Y
0.7
Median 5Y
0.8
Industry
1.8
More Details
2.4
EV/S
EV/S
Enterprise Value to Sales
2.4
vs History
25
vs Industry
42
Median 3Y
1.6
Median 5Y
1.8
Industry
1.6
Forward
2.4
More Details
5.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.3
vs History
14
vs Industry
38
Median 3Y
3.7
Median 5Y
3.7
Industry
3.6
More Details
4.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
4.6
vs History
19
vs Industry
52
Median 3Y
2.9
Median 5Y
3.2
Industry
8.9
Forward
10.5
More Details
51.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
51.5
vs History
9
vs Industry
4
Median 3Y
-49.5
Median 5Y
9.2
Industry
12.7
Forward
175.8
More Details
17.2
EV/OCF
EV/OCF
Enterprise Value to OCF
17.2
vs History
17
vs Industry
29
Median 3Y
10.7
Median 5Y
10.5
Industry
10.8
More Details
21.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
21.7
vs History
22
vs Industry
27
Median 3Y
13
Median 5Y
12.8
Industry
12.8
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
7
vs Industry
64
Median 3Y
0.6
Median 5Y
0.6
Industry
1.4
More Details

Multiples Across Competitors

WBD Competitors Multiples
Warner Bros Discovery Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Warner Bros Discovery Inc
NASDAQ:WBD
60.8B USD 1.6 125.3 4.6 51.5
US
Netflix Inc
NASDAQ:NFLX
437.4B USD 10.1 41.9 15.4 35
US
Walt Disney Co
NYSE:DIS
192.1B USD 2 15.5 11.6 16
LU
Spotify Technology SA
NYSE:SPOT
115.4B USD 5.9 70.5 43.5 45.8
NL
Universal Music Group NV
AEX:UMG
39.9B EUR 2.6 7.1 8.4 8.4
US
TKO Group Holdings Inc
NYSE:TKO
39.2B USD 9 171.3 29 41.5
US
Live Nation Entertainment Inc
NYSE:LYV
32.4B USD 1.3 100.7 16.5 24.3
CN
Tencent Music Entertainment Group
NYSE:TME
28.8B USD 6.4 18.9 19.7 19.7
FR
Bollore SE
PAR:BOL
13B EUR 8.4 -7.6 -12 -11.5
US
Warner Music Group Corp
NASDAQ:WMG
14.6B USD 2.2 40.4 14.1 19.8
US
Roku Inc
NASDAQ:ROKU
14B USD 3.1 -504.9 -146.2 -105.4
P/E Multiple
Earnings Growth PEG
US
Warner Bros Discovery Inc
NASDAQ:WBD
Average P/E: 65.7
125.3
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
41.9
24%
1.7
US
Walt Disney Co
NYSE:DIS
15.5
6%
2.6
LU
Spotify Technology SA
NYSE:SPOT
70.5
41%
1.7
NL
Universal Music Group NV
AEX:UMG
7.1
3%
2.4
US
TKO Group Holdings Inc
NYSE:TKO
171.3
423%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
100.7
11%
9.2
CN
Tencent Music Entertainment Group
NYSE:TME
18.9
23%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.6
-39%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
40.4
40%
1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -504.9 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Warner Bros Discovery Inc
NASDAQ:WBD
Average EV/EBITDA: 18.1
4.6
-25%
N/A
US
Netflix Inc
NASDAQ:NFLX
15.4
-8%
N/A
US
Walt Disney Co
NYSE:DIS
11.6
9%
1.3
LU
Spotify Technology SA
NYSE:SPOT
43.5
39%
1.1
NL
Universal Music Group NV
AEX:UMG
8.4
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.5
20%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
19.7
24%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -12 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.1
14%
1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -146.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Warner Bros Discovery Inc
NASDAQ:WBD
Average EV/EBIT: 29.1
51.5
46%
1.1
US
Netflix Inc
NASDAQ:NFLX
35
24%
1.5
US
Walt Disney Co
NYSE:DIS
16
18%
0.9
LU
Spotify Technology SA
NYSE:SPOT
45.8
40%
1.1
NL
Universal Music Group NV
AEX:UMG
8.4
17%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.5
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
24.3
19%
1.3
CN
Tencent Music Entertainment Group
NYSE:TME
19.7
25%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
19.8
17%
1.2
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -105.4 N/A N/A

See Also

Summary
WBD intrinsic value, competitors valuation, and company profile.
DCF Valuation
WBD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WBD stock valuation using valuation multiples.
Wall Street Estimates
WBD price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WBD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 301,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.