Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
19.70 USD22.42 USD24.79 USD
+20.63%
22.42 USDCurrent price is 20.6% above the base model value.
W
US
WBD.US · Warner Bros. Discovery, Inc.
US · US
Latest price27.05 USD
30D-21.12%
Vs. base value+340%
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 6.15 USD; the current price sits +340% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price27.05 USD
Base value6.15 USD
Vs. base+340%
Price date2026/04/29
6.15 USD6.15 USD6.15 USD
+340%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
4.94 USD4.62 USD5.79 USD
+485%
4.62 USDCurrent price is 485.9% above the base model value.Adjusted reference: 5.68 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth6.2%
Current price implies roughly 6.2% annualized FCF growth.
6.2%Current price implies roughly 6.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
6.15 USD6.15 USD6.15 USD
+340%
6.15 USDCurrent price is 340.1% above the base model value.
Updated: 2026/04/29 15:23
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Restructuring charges | Restructuring | -315M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -706M USD | Medium |
| 2023/12/31 | Restructuring charges | Restructuring | -1B USD | Medium |
| 2022/12/31 | Restructuring charges | Restructuring | -9B USD | Medium |
| 2021/12/31 | Restructuring charges | Restructuring | -51M USD | Medium |
| 2020/12/31 | Asset sale gain/loss | Asset sale gain/loss | -2M USD | Medium |
| 2020/12/31 | Restructuring charges | Restructuring | -72M USD | Medium |
| 2025/09/30 | Restructuring charges | Restructuring | -245M USD | Medium |
| 2025/06/30 | Restructuring charges | Restructuring | -169M USD | Medium |
| 2025/03/31 | Restructuring charges | Restructuring | -43M USD | Medium |
| 2024/09/30 | Restructuring charges | Restructuring | -269M USD | Medium |
| 2024/06/30 | Restructuring charges | Restructuring | -425M USD | Medium |
| 2024/03/31 | Restructuring charges | Restructuring | -55M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 727M USD | 1B USD | 3B USD | 0.29 | 0.42 |
| 2024/12/31 | Annual | - | -11B USD | -11B USD | 4B USD | -4.62 | -4.33 |
| 2023/12/31 | Annual | - | -3B USD | -2B USD | 6B USD | -1.28 | -0.71 |
| 2022/12/31 | Annual | - | -7B USD | 2B USD | 3B USD | -3.82 | 0.79 |
| 2021/12/31 | Annual | - | 1B USD | 1B USD | 2B USD | 1.54 | 1.62 |
Ad placement