image
Warner Bros. Discovery, Inc. WBD
Communication Services - Entertainment - NASDAQ - US
Watchlist
$ 7.95
-2.1 %
$ 19.7 B
Market Cap
-1.72
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 23, 2025.

The intrinsic value of one WBD stock under the worst case scenario is HIDDEN Compared to the current market price of 7.95 USD, Warner Bros. Discovery, Inc. is HIDDEN

WBD Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 23, 2025.

The intrinsic value of one WBD stock under the base case scenario is HIDDEN Compared to the current market price of 7.95 USD, Warner Bros. Discovery, Inc. is HIDDEN

WBD Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 23, 2025.

The intrinsic value of one WBD stock under the best case scenario is HIDDEN Compared to the current market price of 7.95 USD, Warner Bros. Discovery, Inc. is HIDDEN

WBD Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart WBD

image
1M -33%
6M 5%
1Y 0%
3Y -147%
5Y -175%
All
$12.5$12.5$12.0$12.0$11.5$11.5$11.0$11.0$10.5$10.5$10.0$10.0$9.5$9.5$9.0$9.0$8.5$8.5$8.0$8.0$7.5$7.5Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
39.3 B REVENUE
-4.84%
Growth Rates
1Year -4.84%
3Years 47.75%
5Years 28.68%
7Years 28.30%
10Years 20.16%
-10 B OPERATING INCOME
-548.06%
Growth Rates
1Year -548.06%
3Years -81.57%
5Years -34.08%
7Years -47.33%
10Years -19.36%
-11.5 B NET INCOME
-267.31%
Growth Rates
1Year -267.31%
3Years -119.62%
5Years -43.98%
7Years -67.30%
10Years -27.21%
5.38 B OPERATING CASH FLOW
-28.11%
Growth Rates
1Year -28.11%
3Years 24.31%
5Years 9.60%
7Years 18.59%
10Years 15.09%
-349 M INVESTING CASH FLOW
72.28%
Growth Rates
1Year 72.28%
3Years -84.03%
5Years 4.44%
7Years 8.15%
10Years 4.75%
-3.75 B FINANCING CASH FLOW
35.77%
Growth Rates
1Year 35.77%
3Years -63.80%
5Years -9.73%
7Years -7.23%
10Years -17.71%
10 B REVENUE
4.26%
Growth Rates
1Year -4.84%
3Years 47.75%
5Years 28.68%
7Years 28.30%
10Years 20.16%
-9.56 B OPERATING INCOME
-3403.56%
Growth Rates
1Year -548.06%
3Years -81.57%
5Years -34.08%
7Years -47.33%
10Years -19.36%
10.8 B NET INCOME
195.32%
Growth Rates
1Year -267.31%
3Years -119.62%
5Years -43.98%
7Years -67.30%
10Years -27.21%
2.11 B OPERATING CASH FLOW
45.15%
Growth Rates
1Year -28.11%
3Years 24.31%
5Years 9.60%
7Years 18.59%
10Years 15.09%
646 M INVESTING CASH FLOW
175.29%
Growth Rates
1Year 72.28%
3Years -84.03%
5Years 4.44%
7Years 8.15%
10Years 4.75%
-600 M FINANCING CASH FLOW
31.43%
Growth Rates
1Year 35.77%
3Years -63.80%
5Years -9.73%
7Years -7.23%
10Years -17.71%
Balance Sheet Warner Bros. Discovery, Inc.
image
Current Assets 14.1 B
Cash & Short-Term Investments 5.31 B
Receivables 5.93 B
Other Current Assets 2.84 B
Non-Current Assets 90.5 B
Long-Term Investments 0
PP&E 6.09 B
Other Non-Current Assets 84.4 B
5.08 %5.67 %5.82 %80.71 %Total Assets$104.6b
Current Liabilities 15.8 B
Accounts Payable 1.06 B
Short-Term Debt 2.75 B
Other Current Liabilities 12 B
Non-Current Liabilities 53.8 B
Long-Term Debt 0
Other Non-Current Liabilities 53.8 B
3.95 %17.25 %77.29 %Total Liabilities$69.6b
EFFICIENCY
Earnings Waterfall Warner Bros. Discovery, Inc.
image
Revenue 39.3 B
Cost Of Revenue 23 B
Gross Profit 16.4 B
Operating Expenses 26.4 B
Operating Income -10 B
Other Expenses 1.45 B
Net Income -11.5 B
40b40b30b30b20b20b10b10b00(10b)(10b)(20b)(20b)39b(23b)16b(26b)(10b)(1b)(11b)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
41.58% GROSS MARGIN
41.58%
Averages
1Year 41.58%
3Years 40.59%
5Years 49.54%
7Years 53.74%
10Years 56.34%
-25.51% OPERATING MARGIN
-25.51%
Averages
1Year -25.51%
3Years -13.28%
5Years 0.04%
7Years 6.51%
10Years 11.86%
-28.72% NET MARGIN
-28.72%
Averages
1Year -28.72%
3Years -19.29%
5Years -7.64%
7Years -2.00%
10Years 1.57%
-33.18% ROE
-33.18%
Averages
1Year -33.18%
3Years -18.53%
5Years -7.05%
7Years -1.04%
10Years 2.75%
-10.80% ROA
-10.80%
Averages
1Year -10.80%
3Years -6.26%
5Years -2.46%
7Years -0.62%
10Years 0.83%
-10.87% ROIC
-10.87%
Averages
1Year -10.87%
3Years -4.82%
5Years -0.56%
7Years 1.53%
10Years 3.84%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Warner Bros. Discovery, Inc.
image
7b7b6b6b5b5b4b4b3b3b2b2b1b1b0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -11.5 B
Depreciation & Amortization 13.9 B
Capital Expenditures -948 M
Stock-Based Compensation 557 M
Change in Working Capital 0
Others -8.52 B
Free Cash Flow 4.43 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Warner Bros. Discovery, Inc.
image
Wall Street analysts predict an average 1-year price target for WBD of $12.1 , with forecasts ranging from a low of $8.5 to a high of $16 .
WBD Lowest Price Target Wall Street Target
8.5 USD 6.92%
WBD Average Price Target Wall Street Target
12.1 USD 51.57%
WBD Highest Price Target Wall Street Target
16 USD 101.26%
Price
Max Price Target
Min Price Target
Average Price Target
161615151414131312121111101099887766Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership Warner Bros. Discovery, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
32.2 M USD 2
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
198 K USD 1
0-3 MONTHS
536 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
830 K USD 1
9-12 MONTHS
7. News
Warner Bros. Discovery (WBD) Ascends But Remains Behind Market: Some Facts to Note The latest trading day saw Warner Bros. Discovery (WBD) settling at $7.95, representing a +0.13% change from its previous close. zacks.com - 1 week ago
Warner Bros. Discovery starts Max password sharing crackdown In an apparent move to crack down on password sharing outside the home, Warner Bros. Discovery's streaming service Max has launched a new feature it's calling Extra Member Add-On. cnbc.com - 1 week ago
CNN boss to roll out digital subscriptions as network struggles: ‘Entire industry going through a revolution' The digital strategy, which has been in the making since he joined CNN 18 months ago, is expected to begin materializing with one streaming product debuting this year, and another in 2026. nypost.com - 2 weeks ago
ROKU vs. WBD: Which Ad-Supported Streaming Stock is the Better Buy? ROKU stands out as a better investment opportunity than WBD in 2025, given its exceptional advertising performance and strategies. zacks.com - 2 weeks ago
Warner Bros Discovery Decides Against Selling Polish Network TVN: “The Best Path Forward Is Retaining Ownership” Warner Bros Discovery will not be selling its Polish network TVN. Following a strategic review, WBD management has decided to keep the broadcaster in its ranks, according to a note sent today to staff from Kasia Kieli, Head of WBD Poland and CEO at TVN, and Gerhard Zeiler, President of International at WBD. deadline.com - 2 weeks ago
Investors Heavily Search Warner Bros. Discovery, Inc. (WBD): Here is What You Need to Know Warner Bros. Discovery (WBD) has been one of the stocks most watched by Zacks.com users lately. zacks.com - 2 weeks ago
Warner Bros Discovery opts not to sell Poland's TVN Warner Bros Discovery has decided not to sell Polish broadcaster TVN, it said in a statement on Monday, drawing a line under speculation surrounding the bidding process. reuters.com - 2 weeks ago
Warner Bros. Discovery CEO David Zaslav's Annual Pay Rises Slightly, Hits $51.9M Warner Bros. Discovery CEO David Zaslav saw his total compensation tick up to $51.9 million in 2024, from $49.7 million in 2023. The company released the compensation figures in its annual proxy statement. deadline.com - 3 weeks ago
Dr. John C. Malone to Transition to Chair Emeritus of Warner Bros. NEW YORK , April 11, 2025 /PRNewswire/ -- Warner Bros. Discovery, Inc. (the "Company") (Nasdaq: WBD) today announced that Dr. John C. prnewswire.com - 3 weeks ago
How Bad Is It For Microchip (Nasdaq: MCHP), Warner Bros (Nasdaq: WBD) and Marvell (Nasdaq: MRVL) Right Now Markets just gave back most of the day from yesterday's historic rally. All thanks to tariff uncertainty with China. 247wallst.com - 3 weeks ago
Media Stocks Skyrocket With Dow Up 2,700 Points As Donald Trump Pauses Latest Round Of Tariffs “BE COOL!” urged President Donald Trump early Wednesday amid widespread dismay at global tariffs that went into effect overnight. By mid-afternoon, facing massive blowback, he reversed course, announcing a 90-days suspension of most new import taxes, fueling a market buying frenzy after a dismal week. deadline.com - 3 weeks ago
'Minecraft' box office jolt offers hope for the summer slate Warner Bros.' and Legendary Entertainment's "A Minecraft Movie" snapped up $163 million at the domestic box office during its debut. cnbc.com - 3 weeks ago
8. Profile Summary

Warner Bros. Discovery, Inc. WBD

image
COUNTRY US
INDUSTRY Entertainment
MARKET CAP $ 19.7 B
Dividend Yield 0.00%
Description Warner Bros. Discovery, Inc. operates as a media and entertainment company worldwide. It operates through three segments: Studios, Network, and DTC. The Studios segment produces and releases feature films for initial exhibition in theaters; produces and licenses television programs to its networks and third parties and direct-to-consumer services; distributes films and television programs to various third parties and internal television; and offers streaming services and distribution through the home entertainment market, themed experience licensing, and interactive gaming. The Network segment comprises domestic and international television networks. The DTC segment offers premium pay-tv and streaming services. In addition, the company offers portfolio of content, brands, and franchises across television, film, streaming, and gaming under the Warner Bros. Motion Picture Group, Warner Bros. Television Group, DC, HBO, HBO Max, Max, Discovery Channel, discovery+, CNN, HGTV, Food Network, TNT Sports, TBS, TLC, OWN, Warner Bros. Games, Batman, Superman, Wonder Woman, Harry Potter, Looney Tunes, Hanna-Barbera, Game of Thrones, and The Lord of the Rings brands. Further, it provides content through distribution platforms, including linear network, free-to-air, and broadcast television; authenticated GO applications, digital distribution arrangements, content licensing arrangements, and direct-to-consumer subscription products. Warner Bros. Discovery, Inc. was incorporated in 2008 and is headquartered in New York, New York.
Contact 230 Park Avenue South, New York, NY, 10003 https://ir.wbd.com
IPO Date July 8, 2005
Employees 35000
Officers Mr. Dave Duvall Chief Information Officer Ms. Priya R. Aiyar J.D. Chief Legal Officer Mr. Avi Saxena Chief Technology Officer Dr. Gunnar Wiedenfels Ph.D. Senior EVice President & Chief Financial Officer Mr. Bruce L. Campbell Chief Revenue & Strategy Officer Mr. Jean-Briac Perrette President and Chief Executive Officer of Global Streaming & Games Mr. Gerhard Zeiler President of International Ms. Lori C. Locke Chief Accounting Officer & Executive Vice President Mr. Robert Lane Gibbs Chief Communications & Public Affairs Officer Mr. David M. Zaslav President, Chief Executive Officer & Director