Warner Bros. Discovery, Inc. (NASDAQ: WBD)

Sector: Communication Services Industry: Entertainment CIK: 0001437107
Market Cap 70.69 Bn
P/B 1.96
P/E 145.75
P/S 1.87
ROIC (Qtr) -5.29
Div Yield % 0.00
Rev 1y % (Qtr) -6.01
Total Debt (Qtr) 33.52 Bn
Debt/Equity (Qtr) 0.93

About

Warner Bros. Discovery, Inc., or WBD, is a prominent player in the global media and entertainment industry. The company's operations are divided into three segments: Studios, Networks, and Direct-to-Consumer (DTC). The Studios segment is primarily engaged in the production and distribution of films for initial theater exhibition, production and initial licensing of television programs to networks and DTC services, distribution of films and television programs to various third-party and internal television and streaming services, and related consumer...

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 4.29B provide 30.89x coverage of short-term debt 139M, demonstrating strong liquidity position and minimal refinancing risk.
  • Tangible assets of 26.71B provide exceptional 16.20x coverage of deferred revenue 1.65B, showing strong service capability backing.
  • Robust free cash flow of 4.13B exceeds capital expenditure of 1.10B by 3.77x, indicating strong organic growth funding capability.
  • Operating cash flow of 5.23B provides strong 3.17x coverage of deferred revenue 1.65B, indicating service delivery capability.
  • Robust tangible asset base of 26.71B provides 29.71x coverage of working capital 899M, indicating strong operational backing.

Bear case

  • Operating cash flow of 5.23B barely covers its investment activities of (755M), with a coverage ratio of -6.93, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 4.29B provide limited coverage of acquisition spending of (102M), which is -42.10x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating earnings of 3.81B show weak coverage of depreciation charges of 6.01B, with a 0.63 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 4.13B represents just -1.07x of debt issuance (3.85B), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Other non-current liabilities of 16.02B represent a high 0.60x of tangible assets 26.71B, suggesting significant long-term obligations without clear asset backing.

Peer comparison

Companies in the Entertainment
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 NFLX Netflix Inc 398.09 Bn 38.16 9.18 14.46 Bn
2 DIS Walt Disney Co 204.13 Bn 16.46 2.16 42.03 Bn
3 WBD Warner Bros. Discovery, Inc. 70.69 Bn 145.75 1.87 33.52 Bn
4 FWONA Liberty Media Corp 53.12 Bn -399.43 13.15 7.04 Bn
5 LYV Live Nation Entertainment, Inc. 33.40 Bn 103.67 1.36 9.39 Bn
6 FOXA Fox Corp 33.26 Bn 16.34 2.02 6.60 Bn
7 PSKY Paramount Skydance Corp 18.94 Bn -1,353.00 0.66 14.73 Bn
8 TKO TKO Group Holdings, Inc. 17.56 Bn 76.76 4.05 4.04 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.00 1.53
EV to Cash from Ops. EV/CFO 19.20 25.10
EV to Debt EV to Debt 3.00 5.03
EV to EBIT EV/EBIT 26.35 165.24
EV to EBITDA EV/EBITDA 15.30 -156.71
EV to Free Cash Flow [EV/FCF] EV/FCF 24.29 72.07
EV to Market Cap EV to Market Cap 1.42 2.12
EV to Revenue EV/Rev 2.65 6.42
Price to Book Value [P/B] P/B 1.96 2.40
Price to Earnings [P/E] P/E 145.75 -114.33
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 1.03
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -17.28
Dividend per Basic Share Div per Share (Qtr) 0.00 0.14
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 7.73
Interest Coverage Int. cover (Qtr) 1.91 -38.17
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -17.85 -33.75
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 28.72 248.04
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 0.52
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 110.97 -100.15
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 321.87 -28.24
EBIT Growth (1y) % EBIT 1y % (Qtr) 139.70 -85.91
EBT Growth (1y) % EBT 1y % (Qtr) 115.65 24.10
EPS Growth (1y) % EPS 1y % (Qtr) 104.38 18.31
FCF Growth (1y) % FCF 1y % (Qtr) -22.12 118.70
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 2.68 30.85
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.38 0.60
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.04
Cash Ratio Cash Ratio (Qtr) 0.35 0.45
Current Ratio Curr Ratio (Qtr) 1.07 1.09
Debt to Equity Ratio Debt/Equity (Qtr) 0.93 1.01
Interest Cover Ratio Int Coverage (Qtr) 1.91 -38.17
Times Interest Earned Times Interest Earned (Qtr) 1.91 -38.17
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 25.90 -65.26
EBIT Margin % EBIT Margin % (Qtr) 10.07 -79.53
EBT Margin % EBT Margin % (Qtr) 4.81 -82.47
Gross Margin % Gross Margin % (Qtr) 44.00 35.56
Net Profit Margin % Net Margin % (Qtr) 1.30 -83.18