Warner Bros. Discovery, Inc. (WBD)
Cable & Other Pay Television Services · Communication Services · $66.7B
Intrinsic Value (Consensus)
$11.62
Current Price
$26.60
Margin of Safety
-56.3%
56.3% Above Intrinsic Value
Value: $12
Price: $27
Valuation Model Estimates
Current Price: $26.60
DCF (Discounted Cash Flow)
$19.38
Graham Number
$9.67
Earnings Power Value
$2.82
Relative Value (P/E)
$5.80
Dividend Discount Model
Not applicable
—
Consensus Value
$11.62
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
42
Profitability
12/25
Strength
19/25
Valuation
7/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
Key Financials
- EPS (TTM)
- $0.29
- EPS (Forward)
- $0.30
- Book Value
- $14.33
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 2.0%
- Debt/Equity
- 91%
- Revenue Growth
- -5.1%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Communication Services)
ARENThe Arena Group Hold...
$33.35+300%
CHTRCHARTER COMMUNICATIO...
$459.57+264%
UNITUniti Group Inc.
$36.87+199.8%
ACCSACCESS Newswire Inc.
$15.42+165.4%
LBRDKLiberty Broadband Co...
$84.82+155.4%
Data last updated: 2026-06-16
Source: Yahoo Finance