investorscraft@gmail.com

Intrinsic ValueWarner Bros. Discovery, Inc. (WBD)

Previous Close$18.87
Intrinsic Value
Upside potential
Previous Close
$18.87

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Warner Bros. Discovery, Inc. operates as a global leader in media and entertainment, with a diversified portfolio spanning film, television, streaming, and gaming. The company generates revenue through content production, licensing, advertising, and direct-to-consumer subscriptions, leveraging iconic brands like HBO, Warner Bros., and Discovery. Its competitive edge lies in a vast content library and cross-platform distribution, though it faces intense competition from tech-driven streaming giants and traditional media peers. Warner Bros. Discovery’s market position is bolstered by strategic mergers, but integration challenges and shifting consumer preferences require agile adaptation to maintain relevance in a rapidly evolving sector. The company’s ability to monetize its intellectual property across linear and digital platforms will be critical to sustaining long-term growth.

Revenue Profitability And Efficiency

In FY 2024, Warner Bros. Discovery reported revenue of $39.3 billion, reflecting its scale in the media industry. However, net income was deeply negative at -$11.3 billion, driven by restructuring costs and content write-downs. Operating cash flow of $5.4 billion suggests underlying operational strength, but capital expenditures of $948 million indicate ongoing investments in content and technology to remain competitive.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$4.62 highlights significant earnings pressure, likely due to one-time charges and streaming-related losses. While operating cash flow remains robust, high debt levels and integration costs from recent mergers may constrain near-term capital efficiency. The focus on streaming profitability and cost synergies will be pivotal to improving earnings power over time.

Balance Sheet And Financial Health

Warner Bros. Discovery holds $5.3 billion in cash and equivalents against a substantial debt load of $39.5 billion, raising concerns about leverage. The absence of dividends suggests prioritization of debt reduction and reinvestment. Liquidity appears manageable given operating cash flow, but deleveraging will be critical to ensuring long-term financial stability amid industry volatility.

Growth Trends And Dividend Policy

The company is navigating a transition from linear to streaming, with growth hinging on subscriber acquisition and retention for platforms like Max. No dividend payments indicate a focus on reinvestment and debt management. Future trends will depend on content execution, pricing strategy, and the ability to achieve profitability in direct-to-consumer offerings.

Valuation And Market Expectations

Market expectations likely factor in Warner Bros. Discovery’s potential for streaming profitability and cost synergies, but high debt and integration risks temper optimism. Valuation metrics may reflect skepticism until clearer signs of earnings stabilization emerge. The stock’s performance will hinge on execution against strategic priorities in a crowded media landscape.

Strategic Advantages And Outlook

Warner Bros. Discovery’s strengths include a deep content library, strong brands, and global reach, but challenges like debt and streaming competition persist. The outlook depends on successful execution of cost-saving initiatives and content monetization. If the company can stabilize its financials and innovate in distribution, it may reclaim a stronger position in the evolving media ecosystem.

Sources

Company filings (10-K), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount