
Warner Bros Discovery Inc
NASDAQ:WBD

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:

Valuation History
Warner Bros Discovery Inc
Fundamental Analysis

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 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.

Revenue & Expenses Breakdown
Warner Bros Discovery Inc
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 |
Free Cash Flow Analysis
Warner Bros Discovery Inc
USD | |
Free Cash Flow | USD |
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
|
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.

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.

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
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.
Dividends
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?
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%.