Warner Bros Discovery Inc banner

Warner Bros Discovery Inc
NASDAQ:WBD

Watchlist Manager
Warner Bros Discovery Inc Logo
Warner Bros Discovery Inc
NASDAQ:WBD
Watchlist
Price: 27.925 USD -0.27% Market Closed
Market Cap: $69.2B

Relative Value

The Relative Value of one WBD stock under the Base Case scenario is hidden USD. Compared to the current market price of 27.925 USD, Warner Bros Discovery Inc is hidden .

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.

WBD Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

WBD 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
NASDAQ:WBD
69.4B USD 1.9 95.4 5.2 74.3
US
Netflix Inc
NASDAQ:NFLX
419.9B USD 9.3 38.2 14 31.6
US
Walt Disney Co
NYSE:DIS
183B USD 1.9 14.9 11.2 15.6
LU
Spotify Technology SA
NYSE:SPOT
116.8B USD 5.7 44.6 39 40.8
US
TKO Group Holdings Inc
NYSE:TKO
39.6B USD 9.1 173 27.9 41.8
NL
Universal Music Group NV
AEX:UMG
33B EUR 2.2 5.9 7 7
US
Live Nation Entertainment Inc
NYSE:LYV
36.9B USD 1.5 -670.7 19.9 30.3
CN
Tencent Music Entertainment Group
NYSE:TME
21.1B USD 4.5 13.3 13.6 13.6
US
Warner Music Group Corp
NASDAQ:WMG
14.5B USD 2.1 48.6 12.9 17.9
FR
Bollore SE
PAR:BOL
12.5B EUR 8.1 -7.4 -11.2 -10.7
US
Roku Inc
NASDAQ:ROKU
14.9B USD 3.1 167.6 188.3 -4 880.9
P/E Multiple
Earnings Growth PEG
US
Warner Bros Discovery Inc
NASDAQ:WBD
Average P/E: 66.8
95.4
-12%
N/A
US
Netflix Inc
NASDAQ:NFLX
38.2
21%
1.8
US
Walt Disney Co
NYSE:DIS
14.9
6%
2.5
LU
Spotify Technology SA
NYSE:SPOT
44.6
19%
2.3
US
TKO Group Holdings Inc
NYSE:TKO
173
90%
1.9
NL
Universal Music Group NV
AEX:UMG
5.9
2%
2.9
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -670.7 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
13.3
22%
0.6
US
Warner Music Group Corp
NASDAQ:WMG
48.6
41%
1.2
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.4
-39%
N/A
US
Roku Inc
NASDAQ:ROKU
167.6
61%
2.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Warner Bros Discovery Inc
NASDAQ:WBD
Average EV/EBITDA: 33.9
5.2
-22%
N/A
US
Netflix Inc
NASDAQ:NFLX
14
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.2
11%
1
LU
Spotify Technology SA
NYSE:SPOT
39
30%
1.3
US
TKO Group Holdings Inc
NYSE:TKO
27.9
22%
1.3
NL
Universal Music Group NV
AEX:UMG
7
15%
0.5
US
Live Nation Entertainment Inc
NYSE:LYV
19.9
21%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
13.6
22%
0.6
US
Warner Music Group Corp
NASDAQ:WMG
12.9
15%
0.9
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.2 N/A N/A
US
Roku Inc
NASDAQ:ROKU
188.3
149%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Warner Bros Discovery Inc
NASDAQ:WBD
Average EV/EBIT: 30.3
74.3
21%
3.5
US
Netflix Inc
NASDAQ:NFLX
31.6
20%
1.6
US
Walt Disney Co
NYSE:DIS
15.6
16%
1
LU
Spotify Technology SA
NYSE:SPOT
40.8
30%
1.4
US
TKO Group Holdings Inc
NYSE:TKO
41.8
29%
1.4
NL
Universal Music Group NV
AEX:UMG
7
16%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
30.3
22%
1.4
CN
Tencent Music Entertainment Group
NYSE:TME
13.6
23%
0.6
US
Warner Music Group Corp
NASDAQ:WMG
17.9
20%
0.9
FR
Bollore SE
PAR:BOL
Negative Multiple: -10.7 N/A N/A
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 880.9 N/A N/A
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