(WBD) Warner Bros Discovery - Ratings and Ratios
Movies, Series, Streaming, Networks, Gaming
WBD EPS (Earnings per Share)
WBD Revenue
Description: WBD Warner Bros Discovery September 29, 2025
Warner Bros. Discovery (WBD) is a global media and entertainment firm organized into three operating segments: Studios, Network, and Direct-to-Consumer (DTC). The Studios segment creates theatrical films, licenses TV programming, and distributes content across theatrical, broadcast, home-entertainment, and interactive gaming channels. The Network segment owns and operates a suite of domestic and international linear television properties, while the DTC segment delivers premium pay-TV and streaming services directly to subscribers.
The company’s content portfolio spans iconic franchises and brands-including Warner Bros. Motion Picture Group, HBO/Max, Discovery Channel, CNN, DC Comics, Harry Potter, Game of Thrones, and Friends-distributed via linear networks, free-to-air, digital platforms, and subscription products. This breadth provides cross-selling opportunities and diversified revenue streams across advertising, licensing, and subscription fees.
Key recent metrics (Q2 2024) show total revenue of approximately $7.5 billion, with streaming subscribers nearing 97 million globally and advertising revenue down 5 % year-over-year, reflecting broader ad-spend softness in the media sector. The business remains sensitive to macro-economic drivers such as discretionary consumer spending, corporate advertising budgets, and the ongoing “cord-cutting” trend that pressures traditional pay-TV revenue but fuels streaming growth. WBD’s leverage remains elevated at roughly $25 billion of net debt, making cash-flow generation and cost-synergy execution critical for financial stability.
For a deeper quantitative breakdown of WBD’s valuation metrics, the ValueRay platform offers a concise, data-driven view.
WBD Stock Overview
| Market Cap in USD | 55,581m |
| Sub-Industry | Interactive Home Entertainment |
| IPO / Inception | 2005-07-08 |
WBD Stock Ratings
| Growth Rating | 45.4% |
| Fundamental | 49.2% |
| Dividend Rating | - |
| Return 12m vs S&P 500 | 133% |
| Analyst Rating | 3.85 of 5 |
WBD Dividends
Currently no dividends paidWBD Growth Ratios
| Growth Correlation 3m | 86.3% |
| Growth Correlation 12m | 66.5% |
| Growth Correlation 5y | -78.2% |
| CAGR 5y | 32.59% |
| CAGR/Max DD 3y (Calmar Ratio) | 0.56 |
| CAGR/Mean DD 3y (Pain Ratio) | 1.08 |
| Sharpe Ratio 12m | 1.47 |
| Alpha | 144.73 |
| Beta | 1.737 |
| Volatility | 49.67% |
| Current Volume | 45317.9k |
| Average Volume 20d | 32713k |
| Stop Loss | 22 (-3.3%) |
| Signal | 0.99 |
Piotroski VR‑10 (Strict, 0-10) 3.0
| Net Income (768.0m TTM) > 0 and > 6% of Revenue (6% = 2.31b TTM) |
| FCFTA 0.04 (>2.0%) and ΔFCFTA -2.24pp (YES ≥ +1.0pp, WARN ≥ +0.5pp) |
| NWC/Revenue 1.49% (prev -10.86%; Δ 12.35pp) (YES ≤20% & Δ≤-1pp; WARN ≤25% & Δ≤0 oder ≤40% & Δ≤-3pp) |
| CFO/TA 0.05 (>3.0%) and CFO 5.10b > Net Income 768.0m (YES >=105%, WARN >=100%) |
| Net Debt (29.74b) to EBITDA (22.96b) ratio: 1.30 <= 3.0 (WARN <= 3.5) |
| Current Ratio 1.04 (target 1.5–3.0; WARN 1.2–<1.5 or >3.0–5.0; CFO/TA gate active) |
| Outstanding Shares last Quarter (2.50b) change vs 12m ago 1.96% (target <= -2.0% for YES) |
| Gross Margin 43.27% (prev 41.24%; Δ 2.04pp) >=18% & Δ>=+0.5pp (WARN >=15% & Δ>=0) |
| Asset Turnover 36.65% (prev 36.97%; Δ -0.31pp) >=50% & Δ>=+2pp (WARN >=35% & Δ>=0) |
| Interest Coverage Ratio 1.78 (EBITDA TTM 22.96b / Interest Expense TTM 1.92b) >= 6 (WARN >= 3) |
Altman Z'' -0.29
| (A) 0.01 = (Total Current Assets 13.61b - Total Current Liabilities 13.04b) / Total Assets 101.73b |
| (B) -0.11 = Retained Earnings (Balance) -11.11b / Total Assets 101.73b |
| (C) 0.03 = EBIT TTM 3.40b / Avg Total Assets 104.88b |
| (D) -0.18 = Book Value of Equity -11.46b / Total Liabilities 64.38b |
| Total Rating: -0.29 = (6.56 * A) + (3.26 * B) + (6.72 * C) + (1.05 * D) |
ValueRay F-Score (Strict, 0-100) 49.20
| 1. Piotroski 3.0pt = -2.0 |
| 2. FCF Yield 4.76% = 2.38 |
| 3. FCF Margin 10.57% = 2.64 |
| 4. Debt/Equity 0.96 = 2.06 |
| 5. Debt/Ebitda 1.30 = 1.31 |
| 6. ROIC - WACC (= -4.96)% = -6.20 |
| 7. RoE 2.21% = 0.18 |
| 8. Rev. Trend -66.67% = -5.00 |
| 9. EPS Trend 76.33% = 3.82 |
What is the price of WBD shares?
Over the past week, the price has changed by +6.65%, over one month by +19.29%, over three months by +78.93% and over the past year by +177.22%.
Is Warner Bros Discovery a good stock to buy?
Based on momentum, paid dividends and discounted-cash-flow analyses, the fair value of WBD is around 20.30 USD . This means that WBD is currently overvalued and has a potential downside of -10.81%.
Is WBD a buy, sell or hold?
- Strong Buy: 11
- Buy: 3
- Hold: 12
- Sell: 0
- Strong Sell: 1
What are the forecasts/targets for the WBD price?
| Issuer | Target | Up/Down from current |
|---|---|---|
| Wallstreet Target Price | 21 | -7.8% |
| Analysts Target Price | 21 | -7.8% |
| ValueRay Target Price | 22.5 | -1.1% |
WBD Fundamental Data Overview November 04, 2025
P/E Trailing = 72.4194
P/E Forward = 39.0625
P/S = 1.4459
P/B = 1.3214
P/EG = 2.7859
Beta = 1.737
Revenue TTM = 38.44b USD
EBIT TTM = 3.40b USD
EBITDA TTM = 22.96b USD
Long Term Debt = 34.41b USD (from longTermDebt, last quarter)
Short Term Debt = 221.0m USD (from shortTermDebt, last quarter)
Debt = 34.63b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 29.74b USD (from netDebt column, last quarter)
Enterprise Value = 85.33b USD (55.58b + Debt 34.63b - CCE 4.89b)
Interest Coverage Ratio = 1.78 (Ebit TTM 3.40b / Interest Expense TTM 1.92b)
FCF Yield = 4.76% (FCF TTM 4.07b / Enterprise Value 85.33b)
FCF Margin = 10.57% (FCF TTM 4.07b / Revenue TTM 38.44b)
Net Margin = 2.00% (Net Income TTM 768.0m / Revenue TTM 38.44b)
Gross Margin = 43.27% ((Revenue TTM 38.44b - Cost of Revenue TTM 21.81b) / Revenue TTM)
Gross Margin QoQ = 39.19% (prev 42.86%)
Tobins Q-Ratio = 0.84 (Enterprise Value 85.33b / Total Assets 101.73b)
Interest Expense / Debt = 1.34% (Interest Expense 463.0m / Debt 34.63b)
Taxrate = 35.29% (866.0m / 2.45b)
NOPAT = 2.20b (EBIT 3.40b * (1 - 35.29%))
Current Ratio = 1.04 (Total Current Assets 13.61b / Total Current Liabilities 13.04b)
Debt / Equity = 0.96 (Debt 34.63b / totalStockholderEquity, last quarter 36.05b)
Debt / EBITDA = 1.30 (Net Debt 29.74b / EBITDA 22.96b)
Debt / FCF = 7.32 (Net Debt 29.74b / FCF TTM 4.07b)
Total Stockholder Equity = 34.76b (last 4 quarters mean from totalStockholderEquity)
RoA = 0.75% (Net Income 768.0m / Total Assets 101.73b)
RoE = 2.21% (Net Income TTM 768.0m / Total Stockholder Equity 34.76b)
RoCE = 4.92% (EBIT 3.40b / Capital Employed (Equity 34.76b + L.T.Debt 34.41b))
RoIC = 3.03% (NOPAT 2.20b / Invested Capital 72.70b)
WACC = 7.98% (E(55.58b)/V(90.21b) * Re(12.42%) + D(34.63b)/V(90.21b) * Rd(1.34%) * (1-Tc(0.35)))
Discount Rate = 12.42% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: 100.0 | Cagr: 1.28%
[DCF Debug] Terminal Value 65.80% ; FCFE base≈5.13b ; Y1≈5.63b ; Y5≈7.18b
Fair Price DCF = 26.83 (DCF Value 66.42b / Shares Outstanding 2.48b; 5y FCF grow 11.01% → 3.0% )
EPS Correlation: 76.33 | EPS CAGR: 282.8% | SUE: 0.26 | # QB: 0
Revenue Correlation: -66.67 | Revenue CAGR: -0.04% | SUE: -0.11 | # QB: 0
Additional Sources for WBD Stock
Tweets: X | Stocktwits
Fund Manager Positions: Dataroma | Stockcircle