The Discounted Cash Flow (DCF) valuation of Warner Music Group Corp (WMG) is 31.18 USD. With the latest stock price at 26.34 USD, the upside of Warner Music Group Corp based on DCF is 18.4%.
Based on the latest price of 26.34 USD and our DCF valuation, Warner Music Group Corp (WMG) is a buy. buying WMG stocks now will result in a potential gain of 18.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.9% | 7.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 19.01 - 69.26 | 31.18 |
| Upside | -27.8% - 162.9% | 18.4% |