NEW
Stock Screener with Intrinsic Value
Warner Music Group Corp. (WMG)
Last Price$30.20.7%
Market Cap$15.6B
WACC
8.7%
Cost of Equity
10.9%
Cost of Debt
0.9%
Debt to Equity
27.5%
Beta
0.8
Stock quality
6/10
Good
WMG 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.
WMG Cost of Equity
Crunching data... Almost there!
WMG vs Peer Set: Discount Rate Comparison
WACC
Cost of Equity
General
Discount rate
financials
Company name
Revenue growth
EPS growth
Net Income margin
Warner Music Group Corp.WMG
8.7%
6.4%
1.2%
6.8%
Median Peer Set
8.5%
12.3%
10.6%
4.0%
Roku, Inc.ROKU
10.9%
11.5%
38.4%
(20.4%)
Netflix, Inc.NFLX
10.0%
6.7%
21.3%
16.0%
The Walt Disney CompanyDIS
9.0%
2.8%
110.9%
5.4%
News CorporationNWS
8.7%
2.1%
80.8%
2.6%
Live Nation Entertainment, Inc.LYV
8.7%
36.4%
(24.2%)
2.5%
Formula One GroupFWONK
8.3%
25.2%
(73.6%)
5.7%
Endeavor Group Holdings, Inc.EDR
7.0%
13.1%
(38.7%)
6.0%
TKO Group Holdings, Inc.TKO
6.5%
46.9%
N/A
(2.1%)
Fox CorporationFOX
6.2%
(6.3%)
34.2%
10.7%
Warner Bros. Discovery, Inc.WBD
4.2%
22.2%
(66.0%)
(7.6%)
Explore more intrinsic value tools hub for WMG
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
Loved by
investors
worldwide
investors
worldwide
10K+
Investors
use our platform
#1
Top value investing hub
with all necessary tools
1K+
Experienced investors
in our community
4.9
Average rating across
all rating platforms
FAQ
What is Warner Music Group Corp.'s discount rate as of Jan 17, 2025?
As of Jan 17, 2025, Warner Music Group Corp.'s discount rate is 8.73%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Warner Music Group Corp.'s capital structure and risk profile.
What is Warner Music Group Corp.'s weighted average cost of capital (WACC)?
Warner Music Group Corp.'s WACC as of Jan 17, 2025, is 8.73%. 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 Music Group Corp.'s cost of equity?
Warner Music Group Corp.'s cost of equity is 10.9%, as of Jan 17, 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.