As of 2025-05-22, the Intrinsic Value of World Wrestling Entertainment Inc (WWE) is 83.11 USD. This WWE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.65 USD, the upside of World Wrestling Entertainment Inc is -17.40%.
The range of the Intrinsic Value is 46.14 - 524.84 USD
Based on its market price of 100.65 USD and our intrinsic valuation, World Wrestling Entertainment Inc (WWE) is overvalued by 17.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.14 - 524.84 | 83.11 | -17.4% |
| DCF (Growth 10y) | 52.94 - 558.21 | 92.21 | -8.4% |
| DCF (EBITDA 5y) | 41.58 - 52.47 | 46.66 | -53.6% |
| DCF (EBITDA 10y) | 49.42 - 66.49 | 57.18 | -43.2% |
| Fair Value | 37.00 - 37.00 | 37.00 | -63.23% |
| P/E | 21.94 - 32.66 | 25.58 | -74.6% |
| EV/EBITDA | 35.72 - 55.09 | 43.29 | -57.0% |
| EPV | 80.36 - 116.59 | 98.48 | -2.2% |
| DDM - Stable | 20.54 - 255.03 | 137.79 | 36.9% |
| DDM - Multi | 35.06 - 333.15 | 63.06 | -37.4% |
| Market Cap (mil) | 11,500.27 |
| Beta | 0.61 |
| Outstanding shares (mil) | 114.26 |
| Enterprise Value (mil) | 11,582.34 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.78% |
| Cost of Debt | 4.31% |
| WACC | 6.61% |