Valuation as at 2026-10-17 · see also the S&P 500 Most Undervalued screen
About Warner Bros. Discovery Inc
Warner Bros. Discovery, Inc. operates as a media and entertainment company worldwide.
Source: Yahoo Finance company profile · factual description, not KashVector commentary
Warner Bros. Discovery Inc WBD
Communication Services · Entertainment
Warner Bros. Discovery Inc's price & financial trends
Each card is labelled with its own reporting period — quarterly where Yahoo provides it for this market, annual otherwise.
Data as at 2026-10-17
Earnings per share (diluted) Per quarter
Free cash flow Per quarter
Dividend per share
No dividend history available.
Value investing scale · Buffett · Dalio · Graham
3 criteria had no data
Solvency Check
▾ Solvency Check details
Altman Z-Score combines 5 ratios into one weighted number — Z = 1.2·X1 + 1.4·X2 + 3.3·X3 + 0.6·X4 + 1.0·X5 — then bands the result: Safe Zone above 2.99, Grey Zone 1.81–2.99, Distress Zone below 1.81. Piotroski F-Score checks 9 yes/no criteria against the prior fiscal year — profitability, leverage & liquidity, and operating efficiency — 1 point each, out of 9. Both are a measurement of the underlying numbers, not a recommendation.
Altman Z-Score — inputs
Piotroski F-Score — 9 criteria
Intrinsic value estimate · 5-year forecast
Assumptions used in this valuation
Every input below is either fetched live from Yahoo Finance or a documented default — nothing is hidden.
| Bear | Base | Bull | |
|---|---|---|---|
| 5-yr FCF growth | -3.6% | -2.4% | -1.2% |
| Terminal growth | 2.5% | 2.5% | 2.5% |
| WACC (discount rate) | 12.75% | 11.75% | 10.75% |
Cost of Equity = Risk-free rate + Beta × Equity Risk Premium = 4.88% + 1.54 × 4.42% = 11.68% · WACC = weighted by 71%/29% capital structure
These numbers come from running Warner Bros. Discovery Inc's cash flows through the mechanical DCF formula and assumptions above — not from any view on the news, management, or WBD's competitive position. What is DCF?
Want to test your own growth or discount-rate assumptions?Open the full interactive calculator, pre-filled with WBD →
Not financial advice. DCF valuations are highly sensitive to assumptions — small changes in growth rate or discount rate produce large swings in output. This is a mechanical calculation, not a recommendation to buy, hold, or sell.
About this valuation
Computed on 2026-10-17 from Yahoo Finance data, using the same engine as the DCF calculator and the S&P 500 Most Undervalued screen. Every figure above is a point-in-time snapshot of that date — change any assumption yourself in the interactive tool for a live one.
Frequently asked questions
Is Warner Bros. Discovery Inc (WBD) undervalued?
The Base-case DCF estimates intrinsic value at $52.01 vs a price of $30.95 on 2026-10-17 — a +68.0% margin, so the Base case reads undervalued. This is a mechanical output, not advice.