WBD · Warner Bros. Discovery, Inc.

$27.322026-05-17

Sector: Communication Services; Industry: Entertainment; Sub-Industry: Broadcasting

Intrinsic Value Range Comparison · Mulya.ai

Bull

$0

-126.4% vs market

Base · active

$0

-143.8% vs market

Bear

$0

-118.9% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $-5

Base $-12

Bull $-7

Market $27

Median $29

Market Price $27

Mulya.ai Base $-12

Analysts Median $29

Mulya.ai IV range ($-5 · $-7)

Analysts Range ($20 · $31)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2021.Q4	$12.2B	—	16.5%	16.5%	$1.7B	$1.3B	$3.0B	11.4%	—	7.5%	$22.5B	$0.40	—
2022.Q4	$33.8B	177.4%	-21.8%	18.6%	−$6.0B	$14.2B	$8.2B	13.7%	—	-10.5%	$92.4B	$-2.91	—
2023.Q4	$41.3B	22.2%	-3.7%	20.3%	−$1.2B	$10.5B	$9.3B	13.0%	—	-1.4%	$85.1B	$-1.24	—
2024.Q4	$39.3B	-4.8%	-25.5%	0.0%	−$10.1B	$7.8B	−$2.3B	14.8%	—	-13.2%	$68.2B	$-4.47	—
2025.Q4	$37.3B	-5.1%	2.5%	45.0%	$509MM	$2.1B	$2.7B	12.8%	—	0.8%	$63.9B	$0.29	74.7
italics below = DCF projection · 10yr Rev CAGR: 2.5%
2026.Q4	$37.4B	+0.3%	-4.4%	42.5%	−$951MM	−$5.6B	−$6.5B	13.7%	−$5.8B	-1.4%	$69.5B	$-0.38	—
2027.Q4	$37.9B	+1.4%	-4.4%	40.0%	−$1.0B	−$2.5B	−$3.5B	13.2%	−$2.7B	-1.4%	$72.0B	$-0.40	—
2028.Q4	$38.6B	+1.7%	-4.4%	37.5%	−$1.1B	−$1.7B	−$2.7B	12.6%	−$1.9B	-1.5%	$73.7B	$-0.42	—
2029.Q4	$39.4B	+2.1%	-4.4%	35.0%	−$1.1B	−$6.6B	−$7.8B	12.1%	−$4.8B	-1.5%	$80.3B	$-0.45	—
2030.Q4	$40.4B	+2.4%	-4.4%	32.5%	−$1.2B	−$6.1B	−$7.3B	11.6%	−$4.0B	-1.4%	$86.4B	$-0.48	—

Term. Yr+	$49.7B	4.1%	15.7%	20.0%	$6.2B	−$3.0B	$3.3B	8.6%	$24.7B	8.6%	—	—	—

Active scenario IV: $0 (-143.8% vs market)