/
DCF Valuation
Base-case fair value
$2.81
Intrinsic $3.75 · 25% MOS
Current price: $26.24
Base-case summary
Our base-case DCF for Warner Bros. Discovery, Inc. (WBD) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $2.3B in trailing free cash flow, this produces an intrinsic value of $3.75 per share. A 25% safety margin gives a fair value of $2.81, suggesting the stock is currently 89% overvalued against the $26.24 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$2.3B
Cash & equivalents
$3.3B
Total debt
$34.0B
Shares outstanding
2.5B