As of 2025-08-02, the Fair Value of Warner Bros Discovery Inc (WBD) is -21.82 USD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 12.87 USD, the upside of Warner Bros Discovery Inc is -269.56%.
With the market price of 12.87 USD and our fair value calculation, Warner Bros Discovery Inc (WBD) is not a good investment. Investing in WBD stocks now will result in a potential loss of 269.56%.
Note: valuation result may not be accurate due to the company's negative EPS.
Peter Lynch's formula is:
The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.
| Historical Earnings | ||||||
| 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 5Y Avg | |
| Net income | 1,219.00 | 1,006.00 | -7,371.00 | -3,126.00 | -11,311.00 | -3,916.60 |
| YoY growth | -41.08% | -17.47% | -832.70% | 57.59% | -261.84% | -219.10% |
| Market Cap (mil) | 31,841.41 |
| P/E | |
| Forward P/E |
| EPS | -4.36 |
| Avg earnings growth rate | -219.10% |
| TTM earnings | -10,798.00 |