As of 2025-07-04, the Intrinsic Value of Warner Music Group Corp (WMG) is 31.11 USD. This WMG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.39 USD, the upside of Warner Music Group Corp is 5.90%.
The range of the Intrinsic Value is 18.94 - 69.37 USD
Based on its market price of 29.39 USD and our intrinsic valuation, Warner Music Group Corp (WMG) is undervalued by 5.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.94 - 69.37 | 31.11 | 5.9% |
| DCF (Growth 10y) | 23.92 - 78.22 | 37.11 | 26.3% |
| DCF (EBITDA 5y) | 25.67 - 35.55 | 31.18 | 6.1% |
| DCF (EBITDA 10y) | 29.81 - 42.60 | 36.52 | 24.3% |
| Fair Value | 4.34 - 4.34 | 4.34 | -85.25% |
| P/E | 13.70 - 27.23 | 16.66 | -43.3% |
| EV/EBITDA | 24.50 - 32.73 | 29.08 | -1.1% |
| EPV | 13.95 - 19.68 | 16.82 | -42.8% |
| DDM - Stable | 9.17 - 30.35 | 19.76 | -32.8% |
| DDM - Multi | 16.78 - 40.01 | 23.30 | -20.7% |
| Market Cap (mil) | 15,320.12 |
| Beta | 0.64 |
| Outstanding shares (mil) | 521.27 |
| Enterprise Value (mil) | 18,975.13 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.09% |
| Cost of Debt | 4.65% |
| WACC | 7.08% |