What Is WBD Fair Value?
Warner Bros. Discovery (WBD) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Warner Bros. Discovery (WBD) has a composite fair value estimate of $422.04 based on four valuation models: DCF (100% weight), Graham Number (0% weight), PEG (0% weight), and DDM (0% weight). The current market price is $28.77, suggesting the stock is n/a by 1367.0%.
Data as of August 29, 2026 (today)
Composite Fair Value
N/A1 of 4 models$422.04
vs. current price of $28.77(+1367.0%)
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 →
$358.74
+1146.9%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 $28.77 is 1146.9% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $20.21B | $18.32B |
| Year 2 | $25.26B | $20.77B |
| Year 3 | $31.58B | $23.54B |
| Year 4 | $39.47B | $26.68B |
| Year 5 | $49.34B | $30.23B |
| Year 6 | $61.67B | $34.26B |
| Year 7 | $77.09B | $38.83B |
| Year 8 | $96.37B | $44.01B |
| Year 9 | $120.46B | $49.88B |
| Year 10 | $150.57B | $56.53B |
| Terminal Value | $1.98T | $743.67B |
What Are WBD's Key Financial Metrics?
Earnings & Growth
Current Price
$28.77
EPS (TTM)
-$1.27
Forward P/E
411.0
Profit Margin
-8.8%
Cash & Balance Sheet
Free Cash Flow
16.2B
EBITDA
7.8B
Book Value
$13.09
Total Debt
32B
What Do Analysts Say About WBD?
Low
$26.00
Average
$29.82
High
$31.25
Upside
+3.6%
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 $422.04. The stock is currently trading at $28.77, 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 $28.77 is 1367.0% below our estimated fair value of $422.04.
What do Wall Street analysts say about WBD?
11 analysts cover Warner Bros. Discovery with a consensus rating of "Hold." The average price target is $29.82, ranging from $26.00 to $31.25. This implies 3.6% upside from the current price.