Valuation Warner Bros. Discovery, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 19:01:15 13/07/2026 +04			5-day change	1st Jan Change
26.82 ^USD	+0.88%		+0.42%	-7.74%

06:57pm	States Poised to Sue to Block Paramount-Warner Bros. Deal	MT
06:57pm	States Set to Sue to Block Paramount Skydance-Warner Bros. Deal, Bloomberg Reports	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,332	23,021	27,751	25,930	71,459	66,653	-	-
Change	-	50.15%	20.54%	-6.56%	175.58%	-6.73%	-	-
Enterprise Value (EV) ¹	26,186	68,289	67,640	60,123	99,460	93,062	88,852	85,435
Change	-	160.79%	-0.95%	-11.11%	65.43%	-6.43%	-4.52%	-3.85%
P/E	15.3x	-2.48x	-8.89x	-2.29x	99.4x	-21.3x	575x	69.1x
PBR	1.03x	0.39x	0.61x	0.76x	1.81x	1.97x	1.97x	1.97x
PEG	-	0x	0.1x	-0x	-1x	0x	-6x	0x
Capitalization / Revenue	1.26x	0.68x	0.67x	0.66x	1.92x	1.8x	1.75x	1.74x
EV / Revenue	2.15x	2.02x	1.64x	1.53x	2.67x	2.52x	2.34x	2.23x
EV / EBITDA	6.86x	8.85x	6.63x	6.66x	11.4x	10.9x	10.2x	9.91x
EV / EBIT	13x	-9.27x	-43.7x	-5.99x	135x	-73.8x	37.4x	36.6x
EV / FCF	10.8x	20.6x	11x	13.6x	32.2x	34.3x	20.8x	18.6x
FCF Yield	9.26%	4.86%	9.11%	7.36%	3.1%	2.92%	4.8%	5.37%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.54	-3.82	-1.28	-4.62	0.29	-1.247	0.0463	0.3849
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	12,191	33,817	41,321	39,321	37,296	36,960	38,005	38,382
EBITDA ¹	3,817	7,718	10,200	9,032	8,744	8,539	8,680	8,623
EBIT ¹	2,012	-7,370	-1,548	-10,032	738	-1,261	2,376	2,331
Net income ¹	1,006	-7,371	-3,126	-11,311	727	-3,076	310.2	931.9
Net Debt ¹	10,854	45,268	39,889	34,193	28,001	26,410	22,199	18,782
Reference price ²	23.54	9.48	11.38	10.57	28.82	26.59	26.59	26.59
Nbr of stocks (in thousands)	658,571	2,428,396	2,438,566	2,453,165	2,479,487	2,506,679	-	-
Announcement Date	24/02/22	23/02/23	23/02/24	27/02/25	26/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WARNER BROS. DISCOVERY, INC.	-21.32x	2.52x	10.9x	-.--%	66.65B
FOX CORPORATION	14.68x	1.43x	6.41x	1.11%	21.54B
RTL GROUP S.A.	15.26x	0.86x	5.7x	7.69%	5.4B
NEXSTAR MEDIA GROUP, INC.	5.36x	2.02x	5.73x	4.27%	5.32B
VERSANT MEDIA GROUP, INC.	8.38x	1.04x	3.38x	3.45%	5.01B
NIPPON TELEVISION HOLDINGS, INC.	12.72x	0.9x	6.21x	1.6%	4.36B
SUN TV NETWORK LIMITED	11.63x	2.49x	4.82x	3.17%	2.06B
TV ASAHI HOLDINGS CORPORATION	12.59x	0.69x	7.34x	3.37%	1.99B
MBC GROUP	46.97x	1.1x	22.62x	-	1.85B
M6 MÉTROPOLE TÉLÉVISION	13.64x	1.07x	6x	9.64%	1.74B
Average	11.99x	1.41x	7.91x	3.81%	11.59B
Weighted average by Cap.	-6.35x	2.02x	9.03x	1.25%