WBD · Warner Bros. Discovery, Inc.

$26.742026-07-21

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

Intrinsic Value Range Comparison · Mulya.ai

Very High Uncertainty

Bull

$36

+34.3% vs market

Base · active

$3

-88.7% vs market

Bear

$3

-88.2% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $3

Base $3

Market $27

Median $31

Bull $36

Market Price $27

Mulya.ai Base $3

Analysts Median $31

Mulya.ai IV range ($3 · $36)

Analysts Range ($30 · $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
2024.Q1	$41.3B	—	-3.7%	13.6%	−$1.3B	$11.6B	$10.2B	13.8%	—	-1.6%	$83.8B	$-1.25	—
2024.Q4	$41.3B	0.0%	-3.7%	0.0%	−$1.6B	$7.8B	$6.2B	14.8%	—	-2.1%	$68.2B	$-1.25	—
2025.Q1	$39.3B	-4.8%	-25.5%	0.2%	−$10.0B	$7.1B	−$3.0B	14.5%	—	-14.8%	$67.4B	$-4.54	—
2025.Q4	$39.3B	0.0%	-25.5%	45.0%	−$5.5B	$2.1B	−$3.4B	12.8%	—	-8.4%	$63.9B	$-4.54	—
2026.Q1	$37.2B	-5.4%	4.1%	0.0%	$2.5B	−$1.3B	$1.1B	14.3%	—	3.9%	$61.8B	$-0.70	44.1
italics below = DCF projection · 10yr Rev CAGR: 2.8%
2027.Q1	$37.1B	+-0.3%	4.1%	2.0%	$1.5B	$0MM	$1.5B	12.6%	$1.3B	2.4%	$61.8B	$0.59	45.3
2028.Q1	$37.9B	+2.3%	6.4%	4.0%	$2.3B	−$22MM	$2.3B	12.2%	$1.8B	3.8%	$61.8B	$0.93	28.8
2029.Q1	$38.9B	+2.5%	8.7%	6.0%	$3.2B	−$48MM	$3.1B	11.8%	$2.2B	5.2%	$61.8B	$1.28	20.9
2030.Q1	$39.9B	+2.7%	11.0%	8.0%	$4.1B	−$3.9B	$150MM	11.4%	$95MM	6.4%	$65.8B	$1.63	16.4
2031.Q1	$41.1B	+3.0%	15.7%	10.0%	$5.8B	−$4.0B	$1.8B	11.0%	$1.0B	8.6%	$69.8B	$2.33	11.5

Term. Yr+	$51.2B	4.1%	15.7%	20.0%	$6.4B	−$3.1B	$3.4B	8.6%	$26.8B	8.6%	—	—	—

Active scenario IV: $3 (-88.7% vs market)