WBD

Warner Bros. Discovery, Inc. (WBD)

Last Price$9.2(6.5%)
Market Cap$19.9B
Intrinsic value score
6/10
Good
Intrinsic value
$58.3
DCF value - $66.6 Relative value - $50.2
Undervalued
84.2%
LTM P/E
0.0x
Peer set median: 93.4x
Discount rate
6.5%

WBD Intrinsic value

WBD Intrinsic value overview

Sign up and unlock this exclusive content!
Sign Up for Free

WBD Historical intrinsic value

Sign up and unlock this exclusive content!
Sign Up for Free

WBD Relative value

WBD Valuation multiples overview

Crunching data... Almost there!

WBD vs Peer Set Valuation Multiples Dynamics

Crunching data... Almost there!

WBD DCF sensitivity

Crunching data... Almost there!

WBD Discount rate (WACC)

Crunching data... Almost there!

Discover more WBD fundamentals

Investing armour 2024
50+ visuals to equip yourself with investing wisdom. Sign up to receive it for FREE

FAQ

What is the DCF value of Warner Bros. Discovery, Inc. (WBD)?

As of today, DCF Value of Warner Bros. Discovery, Inc. is $66.6, which is undervalued by 84.2%, compared to the current market share price of $9.2

How was the DCF Value calculated?

Step 1: Calculating Intrinsic Enterprise Value DCF Value was calculated by estimating Warner Bros. Discovery, Inc. future free cash flow and then discounting it, using a chosen discount rate to determine Intrinsic Enterprise Value of $125.8B Step 2: Balance Sheet Adjustments Intrinsic Equity Value is calculated by subtracting Balance Sheet items (Cash & Equivalents, Short-term investments and Total Debt) from previously calculated Intrinsic Enterprise Value. This Intrinsic Equity Value is then divided by the total number of outstanding shares of 2,453,000,000 to determine DCF Value of $66.6

What is the Relative value of Warner Bros. Discovery, Inc. (WBD)?

As of today, Relative Value of Warner Bros. Discovery, Inc. is $50.2, which is overvalued by 443.9%, compared to the current market share price of $9.2

How was the Relative Value calculated?

Relative Value was calculated by applying various valuation multiples (EV/Revenue, EV/EBITDA, P/E etc.) to Warner Bros. Discovery, Inc. financials to determine Relative Value of $50.2

What is Warner Bros. Discovery, Inc. (WBD) discount rate?

Warner Bros. Discovery, Inc. current Cost of Equity is 12.0%, while its WACC stands at 6.5%. Cost of Equity is used to value equity, while discounting free cash flow to equity holders (such as Net Income or Free Cash Flow to Equity). Weighted Average Cost of Capital (WACC) is used to value the entire firm, while discounting cash flows available to both debt and equity holders (NOPAT or Free Cash Flow to the Firm)

How is Cost of Equity for Warner Bros. Discovery, Inc. (WBD) calculated?

The Cost of Equity represents the return a company must offer investors to compensate for the risk of investing in its stock. It's calculated using the Capital Asset Pricing Model (CAPM), which combines the risk-free rate, the stock's beta, and the equity risk premium (ERP). This model considers the inherent risk of investing in the stock compared to a risk-free investment and the market's overall risk. Cost of Equity = Risk-Free Rate + Beta x Effective Risk Premium (ERP) 12.0% = 4.51% + 1.5 x 5.0%

How is WACC for Warner Bros. Discovery, Inc. (WBD) calculated?

WACC, or Weighted Average Cost of Capital, is a calculation that reflects the average rate of return a company is expected to pay its security holders to finance its assets. It is a critical measure in financial analysis for valuing a company’s entire operations. The WACC formula combines the costs of equity and debt, weighted by their respective proportions in the company's capital structure. WACC = Cost of Equity x Equity Weight in Total Capital + Cost of Debt x (1 - Effective Tax Rate) Debt Weight in Total Capital 6.5% = 12.0% x 31.6% + 4.9% x (1 - 18.2%) x 68.4%