Warner Bros Discovery Inc
XMUN:J5A

Watchlist Manager
Warner Bros Discovery Inc Logo
Warner Bros Discovery Inc
XMUN:J5A
Watchlist
Price: 7.356 EUR 5.57% Market Closed
Market Cap: 17.9B EUR
Have any thoughts about
Warner Bros Discovery Inc?
Write Note

Relative Value

The Relative Value of one J5A stock under the Base Case scenario is 20.169 EUR. Compared to the current market price of 7.356 EUR, Warner Bros Discovery Inc is Undervalued by 64%.

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.

J5A Relative Value
Base Case
20.169 EUR
Undervaluation 64%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
75
Median 3Y
0.7
Median 5Y
1
Industry
1.5
Forward
0.5
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
7.2
Industry
17.9
Forward
-1.7
vs History
93
vs Industry
55
Median 3Y
4.9
Median 5Y
4.6
Industry
11.5
vs History
vs Industry
43
Median 3Y
-7.1
Median 5Y
5.8
Industry
15.9
vs History
87
vs Industry
74
Median 3Y
0.6
Median 5Y
1
Industry
1.7
vs History
96
vs Industry
43
Median 3Y
1.7
Median 5Y
2.2
Industry
1.6
Forward
1.3
vs History
88
vs Industry
40
Median 3Y
3.7
Median 5Y
3.8
Industry
3.4
vs History
96
vs Industry
53
Median 3Y
3
Median 5Y
3.4
Industry
9
Forward
5.7
vs History
vs Industry
Median 3Y
-59.4
Median 5Y
7.6
Industry
12.4
Forward
-5.8
vs History
88
vs Industry
42
Median 3Y
9.7
Median 5Y
9.2
Industry
10.8
vs History
82
vs Industry
38
Median 3Y
11.7
Median 5Y
10.7
Industry
14.1
vs History
90
vs Industry
70
Median 3Y
0.6
Median 5Y
0.7
Industry
1.4

Multiples Across Competitors

J5A Competitors Multiples
Warner Bros Discovery Inc 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 Bros Discovery Inc
XMUN:J5A
19.1B EUR 0.5 -1.6 2.5 -222.6
US
Netflix Inc
NASDAQ:NFLX
295.1B USD 8.1 41.6 12.7 34.8
US
Walt Disney Co
NYSE:DIS
179.4B USD 2 37.6 13 18.9
LU
Spotify Technology SA
NYSE:SPOT
73.6B USD 4.7 145.9 123.4 164.7
NL
Universal Music Group NV
VSE:UMG
44.1B EUR 3.8 28.5 29 29
US
Live Nation Entertainment Inc
NYSE:LYV
26.5B USD 1.1 103.8 14.2 20.4
US
TKO Group Holdings Inc
NYSE:TKO
21.8B USD 16.3 129.2 62.6 82.9
CN
Tencent Music Entertainment Group
NYSE:TME
19.7B USD 5.1 25.1 22.9 22.9
FR
Bollore SE
PAR:BOL
16.7B EUR 0.9 4.3 7.8 25.2
US
Warner Music Group Corp
NASDAQ:WMG
16.7B USD 2.6 31 15.7 21
US
Endeavor Group Holdings Inc
NYSE:EDR
13.7B USD 2.1 -34.1 13.5 24.2

See Also

Discover More
Back to Top