The Discounted Cash Flow (DCF) valuation of Warner Music Group Corp (WMG) is 31.13 USD. With the latest stock price at 29.77 USD, the upside of Warner Music Group Corp based on DCF is 4.6%.
Based on the latest price of 29.77 USD and our DCF valuation, Warner Music Group Corp (WMG) is a buy. buying WMG stocks now will result in a potential gain of 4.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.0% | 7.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 18.65 - 72.37 | 31.13 |
| Upside | -37.4% - 143.1% | 4.6% |