Warner Music Group Corp banner

Warner Music Group Corp
NASDAQ:WMG

Watchlist Manager
Warner Music Group Corp Logo
Warner Music Group Corp
NASDAQ:WMG
Watchlist
Price: 30.51 USD 0.86% Market Closed
Market Cap: $16B

EV/EBITDA

13.9
Current
14%
Cheaper
vs 3-y average of 16.1

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.

EV/EBITDA
13.9
=
Enterprise Value
$18B
/
EBITDA
$1.4B

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.

EV/EBITDA
13.9
=
Enterprise Value
$18B
/
EBITDA
$1.4B

Valuation Scenarios

Warner Music Group Corp is trading below its 3-year average

If EV/EBITDA returns to its 3-Year Average (16.1), the stock would be worth $35.29 (16% upside from current price).

Statistics
Positive Scenarios
3/4
Maximum Downside
-18%
Maximum Upside
+23%
Average Upside
6%
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
=
13.9
Current
$18B
/
Sep 2026
$1.7B
=
10.8
Forward
$18B
/
Sep 2027
$1.9B
=
9.7
Forward
$18B
/
Sep 2028
$2B
=
9
Forward

Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.

Peer Comparison

All Multiples
EV/EBITDA
P/E
All Countries
Close
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
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Warner Music Group Corp
NASDAQ:WMG
Average EV/EBITDA: 38.1
13.9
15%
0.9
US
Netflix Inc
NASDAQ:NFLX
12.9
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.6
11%
1.1
LU
Spotify Technology SA
NYSE:SPOT
36.9
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
NL
Universal Music Group NV
AEX:UMG
16.3
14%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
19.8
21%
0.9
US
TKO Group Holdings Inc
NYSE:TKO
25.4
22%
1.2
US
Roku Inc
NASDAQ:ROKU
229.7
147%
1.6
FR
Bollore SE
PAR:BOL
Negative Multiple: -43.7 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
9.2
16%
0.6

Market Distribution

In line with most companies in the United States of America
Percentile
49th
Based on 9 875 companies
49th percentile
13.9
Low
0 — 10
Typical Range
10 — 21.5
High
21.5 —
Distribution Statistics
the United States of America
Min 0
30th Percentile 10
Median 14.4
70th Percentile 21.5
Max 1 767 274.1

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.

WMG Intrinsic Value
33.62 USD
Undervaluation 9%
Intrinsic Value
Price $30.51
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett