Warner Bros. Discovery, Inc. (WBD)
Last Price$10.8(2.4%)
Market Cap$26.4B
WACC
4.5%
Cost of Equity
11.2%
Cost of Debt
0.0%
Debt to Equity
152.1%
Beta
0.4
Stock quality
5/10
Good
WBD WACC
Crunching data... Almost there!
Best stock ideas on the market right now
With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.
WBD Cost of Equity
Crunching data... Almost there!
WBD vs Peer Set: Discount Rate Comparison
WACC
Cost of Equity
General
Discount rate
financials
Company name
Revenue growth
EPS growth
Net Income margin
Warner Bros. Discovery, Inc.WBD
4.5%
22.2%
(66.0%)
(7.6%)
Median Peer Set
8.6%
12.3%
17.7%
5.6%
Roku, Inc.ROKU
10.9%
11.5%
38.4%
(20.4%)
News CorporationNWS
10.1%
2.1%
80.8%
2.6%
Netflix, Inc.NFLX
9.9%
15.6%
65.6%
22.3%
Warner Music Group Corp.WMG
9.8%
6.4%
1.2%
6.8%
The Walt Disney CompanyDIS
9.0%
2.8%
110.9%
5.4%
Formula One GroupFWONK
8.2%
25.2%
(73.6%)
5.7%
Fox CorporationFOX
8.0%
(6.3%)
34.2%
10.7%
Endeavor Group Holdings, Inc.EDR
6.9%
13.1%
(38.7%)
6.0%
TKO Group Holdings, Inc.TKO
6.5%
46.9%
N/A
(2.1%)
Live Nation Entertainment, Inc.LYV
negative
36.4%
(24.2%)
2.5%
Explore more intrinsic value tools hub for WBD
Peter Lynch Fair Value
Margin of safety
Reverse DCF
Relative Value
DCF value calculator
Ben Graham Fair Value
Intrinsic Value
Peter Lynch charts
Earnings growth model
Earnings Power Value
FAQ
What is Warner Bros. Discovery, Inc.'s discount rate as of Feb 21, 2025?
As of Feb 21, 2025, Warner Bros. Discovery, Inc.'s discount rate is 4.47%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Warner Bros. Discovery, Inc.'s capital structure and risk profile.
What is Warner Bros. Discovery, Inc.'s weighted average cost of capital (WACC)?
Warner Bros. Discovery, Inc.'s WACC as of Feb 21, 2025, is 4.47%. This value is calculated by blending the cost of debt and cost of equity, reflecting the company’s overall cost of financing its operations.
What is Warner Bros. Discovery, Inc.'s cost of equity?
Warner Bros. Discovery, Inc.'s cost of equity is 11.2%, as of Feb 21, 2025. This is the return that shareholders expect based on the stock's risk level and market conditions, used to calculate the discount rate for valuing future cash flows.