Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
18.21 USD20.67 USD22.82 USD
+30.84%
20.67 USDCurrent price is 30.8% above the base model value.
W
Communication ServicesEntertainmentUnited States
WBD.US · Warner Bros. Discovery, Inc.
NMS · US · USD
Latest price27.05 USD
30D+1.65%
Vs. base value+365%
Research summary
WBD.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +106% YoY. Current price is about 27.05 USD, while the model base case is about 5.82 USD; the current price sits +365% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income727M USD
Free cash flow3B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price27.05 USD
Base value5.82 USD
Vs. base+365%
Price date2026/04/28
5.82 USD5.82 USD5.82 USD
+365%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
4.59 USD4.29 USD5.36 USD
+530%
4.29 USDCurrent price is 530% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth7.3%
Current price implies roughly 7.3% annualized FCF growth.
7.3%Current price implies roughly 7.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
5.82 USD5.82 USD5.82 USD
+365%
5.82 USDCurrent price is 364.6% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | - | 727M USD | 3B USD | 0.29 |
| 2024/12/30 | Annual | - | -11B USD | 4B USD | -4.62 |
| 2023/12/30 | Annual | - | -3B USD | 6B USD | -1.28 |
| 2022/12/30 | Annual | - | -7B USD | 3B USD | -3.82 |
| 2021/12/30 | Annual | - | 1B USD | 2B USD | 1.54 |
Ad placement