$11.37
-9.5%WEBTOON Entertainment Inc. operates a storytelling platform worldwide. The company's platform allows a community of creators and users to discover, create, and share new content. Its platform offers stories primarily in two ways, including web-comics, a graphical comic-like medium; and web-novels, which are text-based stories. The company was founded in 2014 and is headquartered in Los Angeles, California. WEBTOON Entertainment Inc. operates as a subsidiary of NAVER Corporation.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $8.5M | $6.5M | $4.9M | $3.7M | $2.8M | $2.2M | $1.6M | $1.2M | $946.8K | $719.4K |
| Maintenance CapEx | -$1.2M | -$879.7K | -$668.4K | -$507.9K | -$385.9K | -$293.2K | -$222.8K | -$169.3K | -$128.6K | -$97.7K |
| Owner Earnings | $7.4M | $5.6M | $4.3M | $3.2M | $2.5M | $1.9M | $1.4M | $1.1M | $818.1K | $621.6K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $6.8M | $4.8M | $3.4M | $2.4M | $1.7M | $1.2M | $826.9K | $581.7K | $409.3K | $287.9K |
Continue your WBTN research with focused valuation guides.
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.