DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Warner Bros. Discovery, Inc. (WBD)

Communication Services | Entertainment

Today's Price

$27.80

Today's Fair Value

$2.71 -90.25%

Margin of Safety

-925.83%

Projected Value (5Y)

$4.37 -84.28%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 13.31% | CAGR (5y): 6.75%

Diluted Shares Growth Rate

Regression: 18.46% | CAGR (5y): 30.15%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 8.03x)

Discount Rate