Warner Music Group Corp banner

Warner Music Group Corp
NASDAQ:WMG

Watchlist Manager
Warner Music Group Corp Logo
Warner Music Group Corp
NASDAQ:WMG
Watchlist
Price: 26.87 USD -0.67% Market Closed
Market Cap: $14B

Relative Value

The Relative Value of one WMG stock under the Base Case scenario is hidden USD. Compared to the current market price of 26.87 USD, Warner Music Group Corp 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.

WMG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

WMG Competitors Multiples
Warner Music Group Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Warner Music Group Corp
NASDAQ:WMG
14B USD 2 46.9 12.6 17.4
US
Netflix Inc
NASDAQ:NFLX
398.2B USD 8.8 36.3 13.4 30.2
US
Walt Disney Co
NYSE:DIS
179.3B USD 1.9 14.6 11 15.4
LU
Spotify Technology SA
NYSE:SPOT
104.9B USD 5.2 40.2 34.7 36.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
68B USD 1.8 93.7 5.1 73.3
US
TKO Group Holdings Inc
NYSE:TKO
39B USD 9 170.6 27.5 41.3
US
Live Nation Entertainment Inc
NYSE:LYV
37.7B USD 1.5 -684.5 20.3 30.9
NL
Universal Music Group NV
AEX:UMG
32.7B EUR 2.6 21.4 17.5 17.5
CN
Tencent Music Entertainment Group
NYSE:TME
21.1B USD 4.5 13.3 13.7 13.7
US
Roku Inc
NASDAQ:ROKU
14B USD 3 159 176.8 -4 582.2
FR
Bollore SE
PAR:BOL
12.4B EUR 8 -7.3 -11 -10.5
P/E Multiple
Earnings Growth PEG
US
Warner Music Group Corp
NASDAQ:WMG
Average P/E: 66.2
46.9
42%
1.1
US
Netflix Inc
NASDAQ:NFLX
36.3
21%
1.7
US
Walt Disney Co
NYSE:DIS
14.6
6%
2.4
LU
Spotify Technology SA
NYSE:SPOT
40.2
22%
1.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
93.7
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
170.6
31%
5.5
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -684.5 N/A N/A
NL
Universal Music Group NV
AEX:UMG
21.4
14%
1.5
CN
Tencent Music Entertainment Group
NYSE:TME
13.3
22%
0.6
US
Roku Inc
NASDAQ:ROKU
159
94%
1.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.3
-40%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Warner Music Group Corp
NASDAQ:WMG
Average EV/EBITDA: 33.3
12.6
16%
0.8
US
Netflix Inc
NASDAQ:NFLX
13.4
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11
11%
1
LU
Spotify Technology SA
NYSE:SPOT
34.7
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
27.5
22%
1.3
US
Live Nation Entertainment Inc
NYSE:LYV
20.3
21%
1
NL
Universal Music Group NV
AEX:UMG
17.5
22%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
13.7
22%
0.6
US
Roku Inc
NASDAQ:ROKU
176.8
149%
1.2
FR
Bollore SE
PAR:BOL
Negative Multiple: -11 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Warner Music Group Corp
NASDAQ:WMG
Average EV/EBIT: 30.7
17.4
20%
0.9
US
Netflix Inc
NASDAQ:NFLX
30.2
20%
1.5
US
Walt Disney Co
NYSE:DIS
15.4
16%
1
LU
Spotify Technology SA
NYSE:SPOT
36.3
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
73.3
21%
3.5
US
TKO Group Holdings Inc
NYSE:TKO
41.3
29%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
30.9
22%
1.4
NL
Universal Music Group NV
AEX:UMG
17.5
11%
1.6
CN
Tencent Music Entertainment Group
NYSE:TME
13.7
23%
0.6
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 582.2 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -10.5 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett