
Warner Music Group Corp
NASDAQ:WMG

US |
![]() |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
US |
![]() |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
US |
![]() |
Bank of America Corp
NYSE:BAC
|
Banking
|
US |
![]() |
Mastercard Inc
NYSE:MA
|
Technology
|
US |
![]() |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
US |
![]() |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
US |
![]() |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
US |
![]() |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
US |
![]() |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
US |
![]() |
Visa Inc
NYSE:V
|
Technology
|
CN |
![]() |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
US |
![]() |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
US |
![]() |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
US |
![]() |
Coca-Cola Co
NYSE:KO
|
Beverages
|
US |
![]() |
Walmart Inc
NYSE:WMT
|
Retail
|
US |
![]() |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
27.1931
36.3
|
Price Target |
|
We'll email you a reminder when the closing price reaches USD.
Choose the stock you wish to monitor with a price alert.
![]() |
Johnson & Johnson
NYSE:JNJ
|
US |
![]() |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
![]() |
Bank of America Corp
NYSE:BAC
|
US |
![]() |
Mastercard Inc
NYSE:MA
|
US |
![]() |
UnitedHealth Group Inc
NYSE:UNH
|
US |
![]() |
Exxon Mobil Corp
NYSE:XOM
|
US |
![]() |
Pfizer Inc
NYSE:PFE
|
US |
![]() |
Palantir Technologies Inc
NYSE:PLTR
|
US |
![]() |
Nike Inc
NYSE:NKE
|
US |
![]() |
Visa Inc
NYSE:V
|
US |
![]() |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
![]() |
3M Co
NYSE:MMM
|
US |
![]() |
JPMorgan Chase & Co
NYSE:JPM
|
US |
![]() |
Coca-Cola Co
NYSE:KO
|
US |
![]() |
Walmart Inc
NYSE:WMT
|
US |
![]() |
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.

Intrinsic Value
The intrinsic value of one
WMG
stock under the Base Case scenario is
34.3
USD.
Compared to the current market price of 32.7 USD,
Warner Music Group Corp
is
Undervalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Warner Music Group Corp
Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.
Start now and learn if your stock is truly undervalued or overvalued!
Stock is trading at its lowest valuation over the past 5 years.

Valuation History
Historical valuation for WMG cannot be conducted due to limitations such as insufficient data or other constraints.
Fundamental Analysis
Select up to 3 indicators:
Select up to 3 indicators:

WMG’s heavy reliance on third-party streaming services exposes it to unfavorable royalty negotiations and sudden shifts in platform strategy, creating potential revenue volatility if major streaming partners change terms or distribution strategies.
The company’s cost structure hinges on signing and marketing superstar talent, which can strain margins, especially under increasingly competitive pressures from independent labels and direct-to-fan artist platforms.
Warner’s efforts to pivot to emerging music consumption channels, such as short-form video and social media, risk lagging behind more agile players, limiting upside in capturing these newer revenue streams.
WMG’s broad catalog of iconic artists and its global reach position it to benefit from continued growth in digital music consumption, generating stable, recurring licensing royalties across multiple geographies.
The company’s strategic focus on partnerships and acquisitions—such as label deals targeting emerging markets—could expand WMG’s addressable audience, reinforcing its leadership in fast-growing regions like Asia and Latin America.
Initiatives to monetize emerging platforms (e.g., user-generated content on TikTok and other social media) offer incremental revenue streams, while data-driven promotional tools help optimize the launch and longevity of new releases.

Revenue & Expenses Breakdown
Warner Music Group Corp
Balance Sheet Decomposition
Warner Music Group Corp
Current Assets | 2.7B |
Cash & Short-Term Investments | 802m |
Receivables | 1.2B |
Other Current Assets | 713m |
Non-Current Assets | 6.4B |
PP&E | 712m |
Intangibles | 4.5B |
Other Non-Current Assets | 1.2B |
Current Liabilities | 3.9B |
Accounts Payable | 189m |
Accrued Liabilities | 3.3B |
Other Current Liabilities | 453m |
Non-Current Liabilities | 4.7B |
Long-Term Debt | 4B |
Other Non-Current Liabilities | 723m |
Free Cash Flow Analysis
Warner Music Group Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Warner Music Group Corp
Revenue
|
6.3B
USD
|
Cost of Revenue
|
-3.4B
USD
|
Gross Profit
|
3B
USD
|
Operating Expenses
|
-2.1B
USD
|
Operating Income
|
872m
USD
|
Other Expenses
|
-367m
USD
|
Net Income
|
505m
USD
|
WMG Profitability Score
Profitability Due Diligence
Warner Music Group Corp's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Warner Music Group Corp's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
WMG Solvency Score
Solvency Due Diligence
Warner Music Group Corp's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Score
Warner Music Group Corp's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WMG Price Targets Summary
Warner Music Group Corp
According to Wall Street analysts, the average 1-year price target for
WMG
is 36.73 USD
with a low forecast of 23.23 USD and a high forecast of 46.2 USD.
Dividends
Current shareholder yield for WMG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
WMG
stock under the Base Case scenario is
34.3
USD.
Compared to the current market price of 32.7 USD,
Warner Music Group Corp
is
Undervalued by 5%.