Warner Music Group Corp
NASDAQ:WMG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
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 |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (16.1), the stock would be worth $35.29 (16% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 13.9 | $30.51 |
0%
|
| 3-Year Average | 16.1 | $35.29 |
+16%
|
| 5-Year Average | 17.2 | $37.56 |
+23%
|
| Industry Average | 11.4 | $24.92 |
-18%
|
| Country Average | 14.4 | $31.4 |
+3%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
$18B
|
/ |
Jan 2026
$1.4B
|
= |
|
|
$18B
|
/ |
Sep 2026
$1.7B
|
= |
|
|
$18B
|
/ |
Sep 2027
$1.9B
|
= |
|
|
$18B
|
/ |
Sep 2028
$2B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Warner Music Group Corp
NASDAQ:WMG
|
15.9B USD | 13.9 | 53.2 | |
| US |
|
Netflix Inc
NASDAQ:NFLX
|
399.3B USD | 12.9 | 29.9 | |
| US |
|
Walt Disney Co
NYSE:DIS
|
191.7B USD | 11.6 | 15.6 | |
| LU |
|
Spotify Technology SA
NYSE:SPOT
|
110.5B USD | 36.9 | 42.3 | |
| US |
|
Warner Bros Discovery Inc
NASDAQ:WBD
|
68B USD | 5.1 | 93.5 | |
| NL |
|
Universal Music Group NV
AEX:UMG
|
37.4B EUR | 16.3 | 24.4 | |
| US |
|
Live Nation Entertainment Inc
NYSE:LYV
|
36.7B USD | 19.8 | -666.4 | |
| US |
|
TKO Group Holdings Inc
NYSE:TKO
|
35.8B USD | 25.4 | 156.6 | |
| US |
|
Roku Inc
NASDAQ:ROKU
|
17.6B USD | 229.7 | 199.1 | |
| FR |
|
Bollore SE
PAR:BOL
|
14.1B EUR | -43.7 | 40.5 | |
| CN |
|
Tencent Music Entertainment Group
NYSE:TME
|
15.6B USD | 9.2 | 9.7 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 14.4 |
| 70th Percentile | 21.5 |
| Max | 1 767 274.1 |
Other Multiples
Warner Music Group Corp
Glance View
In the dynamic landscape of the music industry, Warner Music Group Corp. stands as a towering presence, tracing its roots back to a rich legacy of sound and creativity. Established as a major player among the "Big Three" record labels, Warner Music Group encompasses an eclectic tapestry of artists, from emerging voices to legendary icons, spanning a multitude of genres. The company divides its business primarily into recorded music and music publishing, both crucial to its revenue streams. Recorded music, a substantial part of Warner's operations, involves the discovery and development of artists, producing, marketing, and distribution of music catalogues. This segment harnesses the commercial power of streaming platforms, digital downloads, physical sales, and licensing for synchronization across movies, games, and advertisements, propelling its financial engine forward. Equally vital, Warner's music publishing arm, Warner Chappell Music, thrives by managing rights for a diverse library of songs, offering a bridge between songwriters and potential revenue opportunities. Through complex licensing deals, this segment ensures songwriters are compensated whenever their music is performed publicly, broadcasted, or transformed into various media. With a global presence marked by local expertise across regions, Warner Music Group marries artistic innovation with strategic financial acumen, fostering an environment where both artists and shareholders can thrive. The company's adept navigation through a digitally evolving industry landscape illustrates its commitment to leveraging technology, expansion in emerging markets, and strategic acquisitions to drive growth and sustain its influential rhythm across the global music scene.