What Is WBD Fair Value?
Warner Bros. Discovery (WBD) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Warner Bros. Discovery (WBD) has a composite fair value estimate of $500.29 based on four valuation models: DCF (100% weight), Graham Number (0% weight), PEG (0% weight), and DDM (0% weight). The current market price is $27.27, suggesting the stock is n/a by 1734.6%.
Data as of July 16, 2026 (today)
Composite Fair Value
N/A1 of 4 models$500.29
vs. current price of $27.27(+1734.6%)
How Is WBD Fair Value Calculated?
Four independent models estimate what WBD is worth. Each uses different inputs and assumptions. The composite blends them by weight.
WBD Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
100% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$425.25
+1459.4%Undervalued
Inputs used
DDM (Dividend Discount Model)
0% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
N/A
This stock does not pay a dividend, so the DDM cannot be applied. The composite adjusts by redistributing this weight to the other models.
WBD Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
0% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
N/A
Requires positive EPS and book value. Warner Bros. Discovery currently has negative earnings, so the Graham formula cannot be applied.
Inputs used
PEG (Price/Earnings to Growth)
0% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
N/A
Requires positive earnings per share. Warner Bros. Discovery is not yet profitable, so the PEG model cannot calculate a fair price.
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $27.27 is 1459.4% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $23.08B | $20.97B |
| Year 2 | $28.85B | $23.81B |
| Year 3 | $36.07B | $27.03B |
| Year 4 | $45.09B | $30.69B |
| Year 5 | $56.36B | $34.84B |
| Year 6 | $70.45B | $39.56B |
| Year 7 | $88.06B | $44.91B |
| Year 8 | $110.07B | $50.99B |
| Year 9 | $137.59B | $57.90B |
| Year 10 | $171.99B | $65.73B |
| Terminal Value | $2.32T | $887.05B |
What Are WBD's Key Financial Metrics?
Earnings & Growth
Current Price
$27.27
EPS (TTM)
-$0.70
Forward P/E
852.2
Profit Margin
-4.7%
Cash & Balance Sheet
Free Cash Flow
18.5B
EBITDA
7.6B
Book Value
$13.00
Total Debt
32.5B
What Do Analysts Say About WBD?
Low
$26.00
Average
$29.92
High
$31.25
Upside
+9.7%
WBD Fair Value FAQ
What is the fair value of WBD?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), WBD's estimated fair value is $500.29. The stock is currently trading at $27.27, which makes it n/a by our analysis.
How is WBD's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is WBD overvalued or undervalued?
Based on our analysis, WBD is n/a. The current price of $27.27 is 1734.6% below our estimated fair value of $500.29.
What do Wall Street analysts say about WBD?
12 analysts cover Warner Bros. Discovery with a consensus rating of "Hold." The average price target is $29.92, ranging from $26.00 to $31.25. This implies 9.7% upside from the current price.