image
Communication Services - Entertainment - NASDAQ - US
$ 28.9
-1.97 %
$ 15 B
Market Cap
29.49
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one WMG stock under the worst case scenario is HIDDEN Compared to the current market price of 28.9 USD, Warner Music Group Corp. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one WMG stock under the base case scenario is HIDDEN Compared to the current market price of 28.9 USD, Warner Music Group Corp. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one WMG stock under the best case scenario is HIDDEN Compared to the current market price of 28.9 USD, Warner Music Group Corp. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart WMG

image
$37.0$37.0$36.0$36.0$35.0$35.0$34.0$34.0$33.0$33.0$32.0$32.0$31.0$31.0$30.0$30.0$29.0$29.0$28.0$28.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
6.43 B REVENUE
6.44%
823 M OPERATING INCOME
4.18%
478 M NET INCOME
8.88%
754 M OPERATING CASH FLOW
9.75%
-311 M INVESTING CASH FLOW
-3.67%
-396 M FINANCING CASH FLOW
-21.85%
1.67 B REVENUE
2.21%
214 M OPERATING INCOME
49.65%
241 M NET INCOME
402.08%
332 M OPERATING CASH FLOW
9.21%
-81 M INVESTING CASH FLOW
26.36%
-127 M FINANCING CASH FLOW
-9.48%
Balance Sheet Warner Music Group Corp.
image
Current Assets 2.64 B
Cash & Short-Term Investments 694 M
Receivables 1.26 B
Other Current Assets 694 M
Non-Current Assets 6.51 B
Long-Term Investments 0
PP&E 706 M
Other Non-Current Assets 5.81 B
7.58 %13.71 %7.58 %7.71 %63.42 %Total Assets$9.2b
Current Liabilities 3.9 B
Accounts Payable 289 M
Short-Term Debt 45 M
Other Current Liabilities 3.56 B
Non-Current Liabilities 4.58 B
Long-Term Debt 4.24 B
Other Non-Current Liabilities 341 M
3.41 %42.02 %50.02 %4.02 %Total Liabilities$8.5b
EFFICIENCY
Earnings Waterfall Warner Music Group Corp.
image
Revenue 6.43 B
Cost Of Revenue 3.36 B
Gross Profit 3.07 B
Operating Expenses 2.25 B
Operating Income 823 M
Other Expenses 345 M
Net Income 478 M
7b7b6b6b5b5b4b4b3b3b2b2b1b1b006b(3b)3b(2b)823m(345m)478mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
47.79% GROSS MARGIN
47.79%
12.81% OPERATING MARGIN
12.81%
6.77% NET MARGIN
6.77%
83.98% ROE
83.98%
4.75% ROA
4.75%
12.34% ROIC
12.34%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Warner Music Group Corp.
image
700m700m600m600m500m500m400m400m300m300m200m200m100m100m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 478 M
Depreciation & Amortization 327 M
Capital Expenditures -116 M
Stock-Based Compensation 52 M
Change in Working Capital -101 M
Others -61 M
Free Cash Flow 638 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Warner Music Group Corp.
image
Wall Street analysts predict an average 1-year price target for WMG of $35 , with forecasts ranging from a low of $30 to a high of $44 .
WMG Lowest Price Target Wall Street Target
30 USD 3.81%
WMG Average Price Target Wall Street Target
35 USD 21.11%
WMG Highest Price Target Wall Street Target
44 USD 52.25%
Price
Max Price Target
Min Price Target
Average Price Target
4444424240403838363634343232303028282626May '24May '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
0.21% DIVIDEND YIELD
0.18 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.700.700.600.600.500.500.400.400.300.300.200.200.100.100.000.000.120.150.160.170.180.120.150.160.170.120.150.160.170.180.120.480.150.600.160.640.170.680.180.540.00202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 10
6. Ownership
Insider Ownership Warner Music Group Corp.
image
Sold
0-3 MONTHS
1.29 M USD 3
3-6 MONTHS
1.08 M USD 1
6-9 MONTHS
26.2 M USD 1
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
WARNER MUSIC GROUP AND JOSH GROBAN HONORED AT HARMONY PROGRAM GALA Annual event raises funds to advance the organization's efforts to bring music education into under-served communities NEW YORK , April 3, 2025 /PRNewswire/ -- Last night, longtime Harmony Program supporter Warner Music Group (NASDAQ: WMG) and Grammy-nominated artist and philanthropist Josh Groban were honored at the organization's annual gala held at The Altman Building in Flatiron. Hosted by CBS Mornings Plus' Adriana Diaz, the festive evening celebrated the Harmony Program's momentous efforts and raised nearly $800,000 to advance their mission to bring music education into under-served communities across New York City. prnewswire.com - 2 weeks ago
Warner Music Group Corp. Announces Quarterly Cash Dividend NEW YORK, Feb. 14, 2025 (GLOBE NEWSWIRE) -- Warner Music Group Corp. (“Warner Music Group” or “WMG”) today announced that its Board of Directors declared a regular quarterly cash dividend of $0.18 per share on WMG's Class A Common Stock and Class B Common Stock. The dividend is payable on March 4, 2025, to stockholders of record as of the close of business on February 24, 2025. globenewswire.com - 2 months ago
Warner Music Group Corp. (WMG) Q1 2025 Earnings Call Transcript Warner Music Group Corp. (NASDAQ:WMG ) Q1 2025 Earnings Conference Call February 6, 2025 8:30 AM ET Company Participants Kareem Chin - Head, Investor Relations Robert Kyncl - Chief Executive Officer Bryan Castellani - Chief Financial Officer Conference Call Participants Benjamin Swinburne - Morgan Stanley Michael Morris - Guggenheim Securities LLC Benjamin Black - Deutsche Bank Kannan Venkateswar - Barclays Rich Greenfield - LightShed Partners Kutgun Maral - Evercore ISI Batya Levi - UBS Stephen Laszczyk - Goldman Sachs Jessica Reif Ehrlich - Bank of America Securities Operator Welcome to Warner Music Group's First Quarter Earnings Call for the period ended December 31, 2024. At the request of Warner Music Group, today's call is being recorded for replay purposes, and if you object, you may disconnect at any time. seekingalpha.com - 2 months ago
Spotify, Warner Music Group sign new deal to help deliver ‘further paid subscription tiers' Spotify and Warner Music Group (WMG) have unveiled a new multi-year agreement that covers both recorded music and music publishing, the companies announced on Thursday. WMG owns labels behind popular artists like Dua Lipa, Coldplay, and Ed Sheeran. techcrunch.com - 2 months ago
Warner Music Group Corp. (WMG) Surpasses Q1 Earnings and Revenue Estimates Warner Music Group Corp. (WMG) came out with quarterly earnings of $0.45 per share, beating the Zacks Consensus Estimate of $0.34 per share. This compares to earnings of $0.30 per share a year ago. zacks.com - 2 months ago
Spotify, Warner Music Group sign new multi-year distribution deal Spotify and Warner Music Group , which owns labels behind artists such as Ed Sheeran and Dua Lipa, signed a new multi-year deal for recording and publishing music, the companies said on Thursday. reuters.com - 2 months ago
Warner Music Group Corp. Reports Results for Fiscal First Quarter Ended December 31, 2024 Financial Highlights Warner Music Group and Spotify Today Announced New, Multi-Year Agreement, Covering Both Recorded Music and Music Publishing Music Publishing Delivers Continued Growth Led by Strength in Performance and Digital Operating Cash Flow Growth of 13% with Conversion of 91% Reaffirming Full-Year Recorded Music Subscription Streaming Revenue and Operating Cash Flow Conversion Guidance Tempo Music Investment Demonstrates Disciplined M&A Strategy Focused on Accretive Opportunities For the three months ended December 31, 2024 Total revenue decreased 5% , or 4% in constant currency Net incom e increased 25% to $241 million versus $193 million in the prior-ye ar quar ter Operating income decreased 40% to $214 million versus $354 million in the prior-year quarter Adjusted OIBDA decreased 20% to $363 million , versus $451 million in the prior-year quarter, or 18% in constant currency Cash provided by operating activities increased to $332 million , versus $293 million in the prior-year quarter NEW YORK, Feb. 06, 2025 (GLOBE NEWSWIRE) -- Warner Music Group Corp. today announced its first-quarter financial results for the period ended December 31, 2024. Robert Kyncl, CEO of Warner Music Group said: “This quarter, we saw success with new stars, global superstars, longtime legends, and irreplaceable catalog. globenewswire.com - 2 months ago
WARNER MUSIC GROUP AND SPOTIFY ANNOUNCE NEW MULTI-YEAR AGREEMENT TO FUEL GROWTH AND INNOVATION NEW YORK , Feb. 6, 2025 /PRNewswire/ -- Spotify and Warner Music Group (NASDAQ: WMG) today announced a new, multi-year agreement, which covers both Recorded Music and Music Publishing. Through the deal, the two companies strengthen their joint commitment to artists, songwriters, and fans, as well as the growth of the music ecosystem through innovative collaboration. prnewswire.com - 2 months ago
WARNER MUSIC GROUP ACQUIRES CONTROLLING STAKE IN TEMPO MUSIC Catalog includes rights in songs recorded by Bruno Mars, Twenty One Pilots, Adele, Wiz Khalifa, Florida Georgia Line, and Lukas Graham Providence Equity Partners to Remain a Minority Investor NEW YORK , Feb. 6, 2025 /PRNewswire/ -- Warner Music Group Corp. ("Warner Music Group" or "WMG") today announced that it has acquired a controlling stake in Tempo Music Investments ("Tempo"), an investment platform for premium music rights, from Providence Equity Partners ("Providence"). Providence will remain a minority investor in Tempo and continue to work with WMG in an advisory capacity. prnewswire.com - 2 months ago
The Best Communication Services Stocks to Buy Communication services stocks represent a diverse segment of the market that includes media companies, internet giants and telecoms. Here's how to find the best ones. kiplinger.com - 2 months ago
Warner Music Group Corp. (WMG) Reports Next Week: Wall Street Expects Earnings Growth Warner Music Group (WMG) possesses the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 2 months ago
Warner Music Group Corp. to Conduct Earnings Conference Call on Thursday, February 6, 2025 NEW YORK, Jan. 09, 2025 (GLOBE NEWSWIRE) -- Warner Music Group Corp. will release its financial results on Thursday, February 6, 2025, for the first quarter ended December 31, 2024, and will hold an earnings conference call that morning at 8:30 a.m. ET. globenewswire.com - 3 months ago
8. Profile Summary

Warner Music Group Corp. WMG

image
COUNTRY US
INDUSTRY Entertainment
MARKET CAP $ 15 B
Dividend Yield 0.21%
Description Warner Music Group Corp. operates as a music entertainment company in the United States, the United Kingdom, Germany, and internationally. The company operates through Recorded Music and Music Publishing segments. The Recorded Music segment is involved in the discovery and development of recording artists, as well as related marketing, promotion, distribution, sale, and licensing of music created by such recording artists; markets its music catalog through compilations and reissuances of previously released music and video titles, as well as previously unreleased materials; and conducts its operation primarily through a collection of record labels, such as Warner Records and Atlantic Records, as well as Asylum, Big Beat, Canvasback, East West, Erato, FFRR, Fueled by Ramen, Nonesuch, Parlophone, Reprise, Roadrunner, Sire, Spinnin' Records, Warner Classics, and Warner Music Nashville. This segment markets, distributes, and sells music and video products to retailers and wholesale distributors; independent labels to retail and wholesale distributors; and various distribution centers and ventures, as well as retail outlets, online physical retailers, streaming services, and download services. The Music Publishing segment owns and acquires rights to approximately one million musical compositions comprising pop hits, American standards, folk songs, and motion picture and theatrical compositions. Its catalog includes approximately 100,000 songwriters and composers; and various genres, including pop, rock, jazz, classical, country, R&B, hip-hop, rap, reggae, Latin, folk, blues, symphonic, soul, Broadway, electronic, alternative, and gospel. This segment also administers the music and soundtracks of various third-party television and film producers and studios. The company was founded in 1929 and is headquartered in New York, New York.
Contact 1633 Broadway, New York, NY, 10019 https://www.wmg.com
IPO Date June 3, 2020
Employees 5800
Officers Trent N. Tappe Esq. Senior Vice President, Deputy General Counsel, Chief Compliance Officer & Secretary Mr. Ariel Bardin President of Technology Mr. Paul Martin Robinson Esq., J.D. Executive Vice President & General Counsel Mr. Timothy Matusch Executive Vice President of Strategy & Operations Mr. Kareem Chin Senior Vice President & Head of Investor Relations Mr. Bryan Castellani Executive Vice President & Chief Financial Officer Mr. Robert Kyncl President, Chief Executive Officer & Director Mr. James Steven Executive Vice President & Chief Communications Officer Mr. Guy Moot Co-Chair & Chief Executive Officer of Warner Chappell Music Ms. Carianne Marshall Co-Chair & Chief Operating Officer of Warner Chappell Music