Warner Bros Discovery Inc
XMUN:J5A

Watchlist Manager
Warner Bros Discovery Inc Logo
Warner Bros Discovery Inc
XMUN:J5A
Watchlist
Price: 24.325 EUR 2.38% Market Closed
Market Cap: 59.3B EUR

Intrinsic Value

The intrinsic value of one J5A stock under the Base Case scenario is 22.122 EUR. Compared to the current market price of 24.325 EUR, Warner Bros Discovery Inc is Overvalued by 9%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

J5A Intrinsic Value
22.122 EUR
Overvaluation 9%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Warner Bros Discovery Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about J5A?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is J5A valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Warner Bros Discovery Inc.

Explain Valuation
Compare J5A to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

The company’s heavy debt load post-merger with Discovery creates significant financial pressure, limiting future content investments and constraining operational flexibility. If interest rates rise further or revenue from key segments underperforms, Warner Bros Discovery’s ability to service debt and fund new growth areas could be impeded.

The integration of the WarnerMedia assets into Discovery’s culture and infrastructure may prove more complex than anticipated, potentially leading to content strategy misalignments, internal power struggles, and efficiency setbacks if management fails to harmonize the combined creative teams and processes.

A reliance on legacy linear TV networks (e.g., Discovery Channel, CNN, TBS) exposes the company to ongoing cord-cutting trends. Even with HBO Max (now rebranded as Max), a failure to convert enough traditional cable subscribers to streaming could hamper revenue growth and erode margins.

Bull Theses

The newly rebranded Max platform, built from the combined HBO, Warner Bros, and Discovery library, has one of the broadest content offerings in the market, potentially boosting subscriber growth and creating a powerful ecosystem of cross-promotional opportunities across franchises.

Warner Bros Discovery’s robust content creation pipeline—from premium scripted series like HBO originals to high-profile theatrical releases under Warner Bros—positions it well for global licensing, merchandising, and windowing strategies that can amplify revenue streams beyond the core subscription model.

Management’s track record of cost discipline and ability to identify synergies post-merger is already showing signs of improvement in profitability. If the leadership team continues to streamline overlapping functions successfully, margin expansion and stronger cash flow generation could follow.

Show More Less
How do you feel about WBD?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Warner Bros Discovery Inc

Current Assets 13.1B
Cash & Short-Term Investments 4.3B
Receivables 5.1B
Other Current Assets 3.6B
Non-Current Assets 87.5B
Long-Term Investments 737m
PP&E 6.5B
Intangibles 73.8B
Other Non-Current Assets 6.4B
Current Liabilities 12.2B
Accounts Payable 1.1B
Accrued Liabilities 9.3B
Other Current Liabilities 1.8B
Non-Current Liabilities 52.3B
Long-Term Debt 33.4B
Other Non-Current Liabilities 19B
Efficiency

Free Cash Flow Analysis
Warner Bros Discovery Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Warner Bros Discovery Inc

Revenue
37.9B USD
Cost of Revenue
-20.9B USD
Gross Profit
17B USD
Operating Expenses
-15.3B USD
Operating Income
1.7B USD
Other Expenses
-1.3B USD
Net Income
485m USD
Fundamental Scores

J5A Profitability Score
Profitability Due Diligence

Warner Bros Discovery Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Net Margin is Increasing
41/100
Profitability
Score

Warner Bros Discovery Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

J5A Solvency Score
Solvency Due Diligence

Warner Bros Discovery Inc's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
28/100
Solvency
Score

Warner Bros Discovery Inc's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

J5A Price Targets Summary
Warner Bros Discovery Inc

Wall Street analysts forecast J5A stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for J5A is 23.519 EUR with a low forecast of 17.101 EUR and a high forecast of 31.112 EUR.

Lowest
Price Target
17.101 EUR
30% Downside
Average
Price Target
23.519 EUR
3% Downside
Highest
Price Target
31.112 EUR
28% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Warner Bros Discovery Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for WBD 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

WBD Insider Trading
Buy and sell transactions by insiders

J5A News

Other Videos
What is the Intrinsic Value of one J5A stock?

The intrinsic value of one J5A stock under the Base Case scenario is 22.122 EUR.

Is J5A stock undervalued or overvalued?

Compared to the current market price of 24.325 EUR, Warner Bros Discovery Inc is Overvalued by 9%.

Back to Top