Warner Bros Discovery Inc
NASDAQ:WBD

Watchlist Manager
Warner Bros Discovery Inc Logo
Warner Bros Discovery Inc
NASDAQ:WBD
Watchlist
Price: 8.25 USD 2.87% Market Closed
Market Cap: 20.3B USD

Intrinsic Value

The intrinsic value of one WBD stock under the Base Case scenario is 10.68 USD. Compared to the current market price of 8.25 USD, Warner Bros Discovery Inc is Undervalued by 23%.

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

WBD Intrinsic Value
10.68 USD
Undervaluation 23%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Warner Bros Discovery Inc

WBD
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for WBD cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
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.

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.

Show More Less
How do you feel about WBD?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Warner Bros Discovery Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Warner Bros Discovery Inc

Current Assets 14.1B
Cash & Short-Term Investments 5.3B
Receivables 4.9B
Other Current Assets 3.8B
Non-Current Assets 90.5B
PP&E 8.5B
Intangibles 77.1B
Other Non-Current Assets 5B
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
39.3B USD
Cost of Revenue
-22.4B USD
Gross Profit
16.9B USD
Operating Expenses
-16.3B USD
Operating Income
576m USD
Other Expenses
-11.9B USD
Net Income
-11.3B USD
Fundamental Scores

WBD Profitability Score
Profitability Due Diligence

Warner Bros Discovery Inc's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
Positive Free Cash Flow
Positive Revenue Growth Forecast
40/100
Profitability
Score

Warner Bros Discovery Inc's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

WBD Solvency Score
Solvency Due Diligence

Warner Bros Discovery Inc's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Positive Net Debt
25/100
Solvency
Score

Warner Bros Discovery Inc's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WBD Price Targets Summary
Warner Bros Discovery Inc

Wall Street analysts forecast WBD stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for WBD is 13.5 USD with a low forecast of 8.08 USD and a high forecast of 23.1 USD.

Lowest
Price Target
8.08 USD
2% Downside
Average
Price Target
13.5 USD
64% Upside
Highest
Price Target
23.1 USD
180% 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

Ownership

WBD Insider Trading
Buy and sell transactions by insiders

WBD News

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

The intrinsic value of one WBD stock under the Base Case scenario is 10.68 USD.

Is WBD stock undervalued or overvalued?

Compared to the current market price of 8.25 USD, Warner Bros Discovery Inc is Undervalued by 23%.

Back to Top