Warner Music Group Corp
NASDAQ:WMG

Watchlist Manager
Warner Music Group Corp Logo
Warner Music Group Corp
NASDAQ:WMG
Watchlist
Price: 31.85 USD 2.15% Market Closed
Market Cap: 16.5B USD
Have any thoughts about
Warner Music Group Corp?
Write Note

Relative Value

The Relative Value of one WMG stock under the Base Case scenario is 43.51 USD. Compared to the current market price of 31.85 USD, Warner Music Group Corp is Undervalued by 27%.

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
Base Case
43.51 USD
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
78
vs Industry
28
Median 3Y
2.7
Median 5Y
2.9
Industry
1.5
Forward
2.6
vs History
60
vs Industry
14
Median 3Y
37.9
Median 5Y
32.8
Industry
17.3
Forward
29.4
vs History
81
vs Industry
17
Median 3Y
23
Median 5Y
24.4
Industry
11.4
vs History
41
vs Industry
10
Median 3Y
32.6
Median 5Y
45.3
Industry
15.9
vs History
80
vs Industry
1
Median 3Y
61.8
Median 5Y
63.2
Industry
1.7
vs History
78
vs Industry
24
Median 3Y
3.3
Median 5Y
3.5
Industry
1.5
Forward
3.1
vs History
78
vs Industry
23
Median 3Y
6.9
Median 5Y
7.3
Industry
3.3
vs History
81
vs Industry
18
Median 3Y
18.2
Median 5Y
18.7
Industry
8.7
Forward
13.8
vs History
67
vs Industry
16
Median 3Y
26.5
Median 5Y
24.2
Industry
12
Forward
20.4
vs History
81
vs Industry
13
Median 3Y
27.7
Median 5Y
29.2
Industry
10.5
vs History
72
vs Industry
10
Median 3Y
43.8
Median 5Y
47.5
Industry
13.2
vs History
78
vs Industry
23
Median 3Y
2.7
Median 5Y
2.8
Industry
1.4

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
16.6B USD 2.6 30.6 15.7 21
US
Netflix Inc
NASDAQ:NFLX
387.2B USD 10.2 49.3 15.8 40.7
US
Walt Disney Co
NYSE:DIS
214.3B USD 2.3 43.1 14.6 20.8
LU
Spotify Technology SA
NYSE:SPOT
96.9B USD 6.1 131.4 94.6 109.1
NL
Universal Music Group NV
AEX:UMG
41.3B EUR 3.6 26.7 27.3 27.3
US
Live Nation Entertainment Inc
NYSE:LYV
32.1B USD 1.4 140.3 17.9 25.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
24.8B USD 0.6 -2.2 2.8 -155.1
US
TKO Group Holdings Inc
NYSE:TKO
23.1B USD 17.3 137.1 66.3 87.7
CN
Tencent Music Entertainment Group
NYSE:TME
19.5B USD 5.1 23.6 20.6 20.6
FR
Bollore SE
PAR:BOL
16.6B EUR 0.9 4.2 7.7 24.9
US
Endeavor Group Holdings Inc
NYSE:EDR
13.9B USD 1.6 -19 45 -73

See Also

Discover More
Back to Top