任意の製品分析
許可いただいた場合、プライバシーに配慮した限定的な分析を使用し、どのリサーチ経路が有効かを把握します。広告トラッカーやセッション録画は使用しません。この選択は設定で変更できます。詳しくは プライバシーポリシー.
Accelerated Studio franchise licensing and international Max streaming adoption outrunning domestic linear decay.
Global Linear Networks affiliate fees and advertising revenue contracting by more than 10% year-over-year in FY2026 without immediate streaming profit replacement.
Warner Bros. Discovery Inc. Although management has generated substantial free cash flow ($3.09B in FY2025) to pay down debt to $32.02B, current equity pricing has detached from underlying operational fundamentals. The market is pricing in aggressive operating margin expansion and frictionless studio execution, overlooking secular cord-cutting across Global Linear Networks ($17.66B in FY2025 revenue), thin 1.98% GAAP operating profitability, and consensus FY2026 top-line revenue contraction of 2.96% to $36.19B.1467
Warner Bros. Discovery Inc. While the market has responded favorably to progress in debt paydown from over $48B in FY2022 to $32.02B as of October 2026, equity valuation now significantly outstrips normalized earning power, resulting in a Sell rating.4
The foundational operational drag stems from Global Linear Networks, which generated $17.66B or 47.3% of FY2025 consolidated revenue of $37.30B. While international distribution provides valuable geographic diversification ($12.35B in non-US revenue), the business remains heavily tethered to the domestic US market ($24.95B consolidated US revenue), where secular cord-cutting and carriage disputes are driving consensus FY2026 top-line contraction of 2.96% to $36.19B.178
In FY2025, GAAP operating income was $738M, representing a razor-thin operating margin of 1.98%, while GAAP net income was $727M. Although strong working capital management and non-cash programming amortization supported $4.32B in operating cash flow and $3.09B in free cash flow after $1.23B in capital expenditures, the capital structure carries $32.02B in total debt. With pre-tax debt financing costs at 8.81% and debt representing 29.22% of total capital, thin operating profitability leaves equity vulnerable to refinancing interest rate shocks.2467
Management is steering a multi-pronged operational pivot: the Studio segment ($12.62B revenue in FY2025) is ramping theatrical releases from 14 in FY2026 to 19 in FY2027 to replenish high-margin library licensing and progress toward management's >$3B long-term Studio adjusted EBITDA target. Concurrently, Streaming ($10.88B revenue) is scaling in Europe and utilizing telecom bundling to reduce churn, setting up a consensus top-line recovery to $37.32B in FY2027. However, customer concentration in content (top customer at 12%) and theatrical box office volatility introduce ongoing execution risk.158
In comparison, sell-side analyst consensus establishes an undiscounted 12-month target of $30.17, which translates to a present-value equivalent of $27.31 when discounted at our 10.45% cost of equity. As of October 2, 2026, WBD trades at $30.94, sitting 13.3% above the discounted consensus target (with fair value at an 11.8% discount to consensus) and 28.49% above our intrinsic fair value. With negative implied return of -22.17%, the recommendation is Sell.24
WBD generated $3.09B of free cash flow in FY2025 ($4.32B operating cash flow minus $1.23B capital expenditures). Total debt has been reduced from over $48B post-merger to $32.02B, and continued cash generation supports systematic balance sheet de-risking.467
The theatrical release slate expands from 14 films in FY2026 to 19 films in FY2027, featuring key franchise tentpoles such as Batman, Superman, and Lord of the Rings. New releases replenish the $5B recurring catalog library, driving high-margin third-party licensing demand toward management's long-term target of over $3B in Studio adjusted EBITDA.5
Streaming revenue reached $10.88B in FY2025 (29.2% of consolidated revenue). International Max rollout in European markets is outrunning linear subscriber decline in several territories, supported by telecom and entertainment bundle partnerships that reduce churn.58
Sell. Current share price of $30.94 trades at an unwarranted 28.49% premium to fair value of $24.08 (-22.17% implied return). Capital should be reallocated away from WBD as secular linear network decay and heavy interest burdens outstrip near-term streaming and studio recovery.
Warner Bros. Discovery Inc. is a premier global media and entertainment company created through the combination of WarnerMedia and Discovery. The company creates, packages, and distributes feature films, television programming, interactive gaming, streaming video, and live sports across more than 220 countries and territories. In FY2025, consolidated revenue reached $37.30B, generated across three core operating segments: Global Linear Networks, Studios, and Streaming.
Global Linear Networks contributed $17.66B (47.3% of consolidated revenue) in FY2025, operating premier pay-television and free-to-air networks including TNT, TBS, Discovery Channel, CNN, HGTV, and Eurosport. The Studios segment delivered $12.62B (33.8% of consolidated revenue), encompassing feature film production, television series production, DC Studios, Warner Bros. Games, and a $5B recurring content licensing library. The Streaming segment accounted for $10.88B (29.2% of consolidated revenue), anchored by the Max direct-to-consumer platform and discovery+.
Geographically, the United States is the primary revenue market, generating $24.95B (66.9% of consolidated top-line) in FY2025, while international territories produced $12.35B (33.1%). Customer concentration is well-diversified: no individual customer accounted for more than 10% of total consolidated revenues in 2025, 2024, or 2023, though one customer represented 12% of content revenue in FY2025 and 10% of trade receivables as of December 31, 2025.
A severe multi-vector stress scenario evaluates the compounding effect of concurrent headwinds across linear television, capital markets, and studio entertainment. If domestic cord-cutting accelerates to a double-digit pace across the $24.95B US revenue base, affiliate fee losses would overwhelm international growth ($12.35B non-US revenue). Concurrently, if credit rating agencies downgrade WBD's debt, refinancing portions of its $32.02B debt load at spreads exceeding 357 basis points over the 5.24% risk-free rate would elevate debt financing costs above the current 8.81% pre-tax cost of debt, forcing enterprise WACC above 10.5%. Under this severe operational squeeze, annual free cash flow would contract below $2.0B, completely halting debt retirement and causing operating margins to stay trapped below 4.5%.
Under the bear scenario, domestic linear cord-cutting accelerates beyond international mitigation, driving affiliate fees and linear advertising revenues down sharply. Theatrical releases encounter persistent box-office volatility and write-downs, while intense competition from well-funded streaming rivals halts direct-to-consumer expansion. With high interest burdens on $32.02B in debt, annual free cash flow compresses sharply, stalling debt retirement and exposing upcoming maturities to severe refinancing rate increases.
Global Linear Networks generated $17.66B or 47.3% of FY2025 revenue. US revenue of $24.95B faces accelerating pay-TV bundle attrition. FY2025 operating income was only $738M (1.98% margin). If linear network affiliate fees contract by >10% without streaming margin replacement, operating margin remains trapped below 4.5% instead of reaching 7.5% by FY2028, driving an estimated -35% impairment to fair value.78
投資判断を弱める5つの変化です。
Accelerated linear decay erodes the primary operating cash flow engine ($4.32B in FY2025), forcing downward revisions to medium-term operating margins and impairing organic debt reduction.
現在:-2.96% consolidated revenue contraction in FY2026 consensus ($36.19B)
警戒条件
Warner Bros. Discovery possesses a narrow economic moat grounded in premier intellectual property intangible assets and extensive global entertainment distribution infrastructure. The foundation of this advantage is its century-old Warner Bros. studio catalog, DC Comics universe, HBO prestige television portfolio, and Discovery unscripted networks. This collection of intellectual property generates substantial, recurring, and high-margin licensing cash flows, averaging $5B annually in library licensing revenue across third-party streaming, broadcast, and digital platforms. Library content licensing functions with exceptional incremental operating margins because the underlying assets are largely amortized, providing a durable cash baseline that mitigates the volatility inherent in theatrical film releases.
However, WBD's economic moat is constrained to a Narrow rating due to profound structural shifts in video distribution and an elevated capital base. Historically, cable networks generated wide economic moats via dual revenue streams of contracted affiliate carriage fees and advertising. Today, the Global Linear Networks segment ($17.66B revenue in FY2025) faces steady subscriber decay in the US ($24.95B total US revenue), which cannot be fully offset by international scale ($12.35B non-US revenue). Furthermore, the Direct-to-Consumer streaming segment ($10.88B revenue) operates in a hyper-competitive arena against deep-pocketed competitors like Comcast and Disney, where switching costs for consumers are negligible. Consequently, return on invested capital of 0.84% remains well below the company's 8.57% cost of capital, reflecting a narrowing moat trajectory.
Warner Bros. Discovery currently operates with a negative economic profit spread, as its trailing return on invested capital (ROIC) of 0.84% sits 773 basis points below its enterprise weighted average cost of capital (WACC) of 8.57% and 961 basis points below its cost of equity of 10.45%. This economic deficit is heavily influenced by the substantial goodwill and intangible asset base resulting from legacy mergers, alongside thin GAAP operating margins of 1.98% ($738M operating income on $37.30B revenue in FY2025). While operating margins are forecast to expand toward 10.4% matching industry benchmarks, current capital returns fail to cover the company's cost of capital.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
None of the valuation methods used to calculate Fair value relies on a separate assumption about how long the competitive advantage lasts.
The highlighted cell is Fair value when every assumption sits at its base level ($24.08). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $731.9M after modeled reinvestment of $183.0M, with terminal value at 79.7% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
The modal expected path reflects gradual turnaround execution. Linear networks contract moderately (-2.96% revenue contraction in FY2026 to $36.19B), offset by studio production ramping to 19 films in FY2027 which lifts consolidated revenue +3.12% to $37.32B. Operating margin expands from the 1.98% baseline in FY2025 toward normalized double-digit profitability. Robust annual free cash flow is systematically deployed to retire debt from the $32.02B base.1457
A decisive beat driven by theatrical outperformance and direct-to-consumer margin expansion would indicate that turnaround momentum is accelerating faster than linear declines, justifying an upgrade from the current house rating.
Results matching consensus expectations confirm that linear network contraction continues along anticipated decay curves while studio and digital operations track guidance, leaving intrinsic valuation and risk assessment unchanged.
A material miss would signal faster domestic linear cord-cutting or box office write-downs, worsening the debt service burden and compressing operating margins further below industry benchmarks.
Earnings quality presents a structural dichotomy between GAAP accounting income and underlying cash generation. GAAP net income in FY2025 was $727M, burdened by heavy non-cash amortization from legacy business combinations. Operating cash flow of $4.32B reflects high cash conversion from linear networks and studio licensing, though capitalised content amortisation schedules introduce periodic volatility into reported operating income ($738M in FY2025).7
WBD exhibits a pronounced divergence between statutory accounting profits and underlying cash generation. In FY2025, operating cash flow reached $4.32B ($4,319M), supported by non-cash depreciation and amortization of $5.68B. Against physical capital expenditures of $1.23B ($1,231M), the company generated $3.09B in free cash flow ($3,088M). This robust cash conversion occurs because film and television production expenditures are capitalized and amortized through operating cash flows rather than physical capex, enabling the business to maintain modern infrastructure with modest physical reinvestment (net reinvestment rate modeled at 20.0% of NOPAT).67
The depressed ROIC reflects historic post-merger integration costs, thin GAAP operating margins of 1.98% ($738M operating income in FY2025), and a massive invested capital base carrying substantial goodwill. As restructuring costs fade and studio release schedules expand, incremental returns on physical capital will improve, though economic profit parity remains several years away.
WBD's return on invested capital of 0.84% sits 773 basis points below its WACC of 8.57%. While currently value-destructive, the spread is projected to narrow as operating margin recovers from 1.98% in FY2025 to 3.2% in FY2026 and normalizes to 10.4% by FY2030, matching the broader entertainment industry benchmark.
| 売上高 | $8,717,000,000 |
|---|---|
| 売上原価 | $4,621,000,000 |
| 売上総利益 | $4,096,000,000 |
| 営業費用 | $3,859,000,000 |
| 営業利益 | $237,000,000 |
| 営業外項目および税金 | -$88,000,000 |
| 純利益 | $149,000,000 |
| 総資産 | $100,085,000,000 |
|---|---|
| 現金 | $4,566,000,000 |
| 流動資産 | $13,206,000,000 |
| 負債合計 | $62,919,000,000 |
| 流動負債 | $12,500,000,000 |
| 株主資本 | $37,147,000,000 |
| 純利益 | $727,000,000 |
|---|---|
| 営業キャッシュ流入 | $7,180,000,000 |
| 減価償却費 | $5,684,000,000 |
| 株式報酬 | $769,000,000 |
| 営業キャッシュフロー | $4,319,000,000 |
| 営業キャッシュ流出 | $2,861,000,000 |
| 利用可能現金 | $9,989,000,000 |
| 期首現金 | $5,416,000,000 |
| 為替レートの影響 | $254,000,000 |
| 投資キャッシュ流出 | $1,179,000,000 |
| 財務キャッシュ流出 | $4,240,000,000 |
| 期末現金 | $4,570,000,000 |
| 投資キャッシュフロー | -$1,179,000,000 |
| 財務キャッシュフロー | -$4,240,000,000 |
| 事業カテゴリー別売上高 | 売上高 | 構成比 | 前年比 |
|---|---|---|---|
| Cost of | 46.2億 | 53% | — |
| Other | 41億 | 47% | — |
出典: SEC EDGAR · 提出日 2026-02-27 · SEC EDGAR
| 地域別売上高 | 売上高 | 構成比 | 前年比 |
|---|---|---|---|
| United States | $249.5億 | 66.9% | -5.6% |
| Non Us | $123.5億 | 33.1% | -4.2% |
2026-10-03の分析で使用した時点財務データ。
| 期間 | 売上高 | EBITDA | 純利益 | 営業キャッシュフロー | フリーキャッシュフロー | 設備投資 | 減価償却費 | 株式報酬 | 自社株買い | 支払配当金 | 純有利子負債調達 | 投資キャッシュフロー | 財務キャッシュフロー | 期首現金 | 期末現金 | 現金および投資 | 総負債 | 営業利益率 | ROIC | WACC | ROIC−WACCスプレッド |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-12-31 | $65億 | $41.2億 | $11.9億 | $13.8億 | $12.9億 | $8800万 | $3.2億 | $6900万 | $13.7億 | $11.1億 | — | -$2.6億 | -$11.8億 | — | $3億 | $4.6億 | $79.2億 | 31.7% | — | 5.8% | — |
| 2017-12-31 | $68.7億 | $25.8億 | -$3.4億 | $16.3億 | $14.9億 | $1.4億 | $3.3億 | $3900万 | $6億 | $78.4億 | — | -$6.3億 | $59.5億 | $3億 | $73.1億 | $74.9億 | $147.9億 | 10.4% | — | 5.0% | — |
| 2018-12-31 | $105.5億 | $64.4億 | $5.9億 | $25.8億 | $24.3億 | $1.5億 | $14億 | $8000万 | $0 | — | — | -$85.9億 | -$2.8億 | $73.1億 | $9.9億 | $10億 | $167.9億 | 18.3% | — | 4.6% | — |
| 2019-12-31 | $111.4億 | $71.7億 | $20.7億 | $34億 | $31.1億 | $2.9億 | $13.5億 | $1.4億 | — | $200万 | — | -$4.4億 | -$23.6億 | $9.9億 | $15.5億 | $15.6億 | $154.2億 | 27.0% | — | 4.7% | — |
| 2020-12-31 | $106.7億 | $66.9億 | $12.2億 | $27.4億 | $23.4億 | $4億 | $13.6億 | $1.1億 | — | — | — | -$7億 | -$15.5億 | $15.5億 | $21.2億 | $23.6億 | $154億 | 23.6% | — | 3.6% | — |
| 2021-12-31 | $121.9億 | $71.5億 | $10.1億 | $28億 | $24.3億 | $3.7億 | $15.8億 | $1.8億 | $0 | $2.5億 | — | -$5600万 | -$8.5億 | $21.2億 | $39.1億 | $39.6億 | $147.6億 | 16.5% | — | 2.9% | — |
| 2022-12-31 | $338.2億 | $141.7億 | -$73.7億 | $43億 | $33.2億 | $9.9億 | $71.9億 | $4.1億 | $0 | $3億 | -$73.2億 | $35.2億 | -$77.4億 | $39.1億 | $39.3億 | $37.6億 | $490億 | -21.8% | — | — | — |
| 2023-12-31 | $413.2億 | $223.7億 | -$31.3億 | $74.8億 | $61.6億 | $13.2億 | $79.9億 | $5億 | — | — | -$55億 | -$12.6億 | -$58.4億 | $39.3億 | $43.2億 | $38.4億 | $436.7億 | -3.7% | — | — | — |
| 2024-12-31 | $393.2億 | $116.1億 | -$113.1億 | $53.8億 | $44.3億 | $9.5億 | $70.4億 | $5.6億 | — | — | -$35.7億 | -$3.5億 | -$37.5億 | $43.2億 | $54.2億 | $53.1億 | $395.1億 | -25.5% | — | — | — |
| 2025-12-31 | $373億 | $94.2億 | $7.3億 | $43.2億 | $30.9億 | $12.3億 | $56.8億 | $7.7億 | — | — | -$45.6億 | -$11.8億 | -$42.4億 | $54.2億 | $45.7億 | $45.7億 | $325.7億 | 2.0% | — | 8.4% | — |
Warner Bros. Discovery Inc. (WBD) trades at 434.8x forward earnings against a peer median of 12.2x. Its EV/EBITDA of 13.8x compares with a peer median of 9.2x. The comparison uses 4 peers: Comcast Corporation, Live Nation Entertainment Inc., The Walt Disney Company and Fox Corporation Class A, as of 2026-10-03.
The media and entertainment industry is operating in a capital contraction phase, evidenced by an industry capex-to-depreciation ratio of 0.63 and negative industry capex-to-revenue ratio of -0.013. Industry operating margins average 10.4% with net margins of 4.4%, as entertainment conglomerates aggressively scale back physical production investments and rationalise content budgets following the peak spending era of the streaming wars.
An industry upcycle would be driven by robust ad-supported streaming monetization, international direct-to-consumer expansion, resilient box office admissions for franchise tentpoles, and stabilization of linear affiliate fees through premium live sports and news carriage agreements.
An industry downcycle is characterized by accelerating domestic cord-cutting (>8% annually), severe linear advertising pullbacks, theatrical audience fatigue resulting in box office write-downs, and elevated refinancing interest rates that strain debt-heavy legacy media operators.
WBD occupies a differentiated but highly levered position in the global media ecosystem. With total debt of $32.02B and an adjusted beta of 1.2583, WBD carries higher financial risk than peer Comcast (CMCSA forward P/E 6.02x, operating margin 17.23%, EV $159.46B) or Disney. However, its balanced three-pillar structure spanning Global Linear Networks ($17.66B revenue), Studios ($12.62B revenue), and Streaming ($10.88B revenue) gives it scale advantages in content creation and international licensing.2348
Under the house Sell rating, no long position weight is warranted. The stock trades at $30.94, representing a 28.49% premium to the synthesized Fair value midpoint of $24.08 (-22.17% implied return). Given substantial balance-sheet leverage ($32.02B total debt) and secular linear headwinds, capital is best directed toward lower-risk opportunities.4
Risk management focuses on monitoring WBD's substantial financial leverage and liquidity cushion. With total debt of $32.02B and cash reserves of $4.57B, debt service demands disciplined free cash flow generation. Investors should track quarterly debt maturity schedules, credit spreads relative to the 5.24% risk-free rate, and maintain underweight portfolio exposure until operating margins demonstrate durable recovery toward the 10.4% industry benchmark.
Avoid all exposure. Global Linear Networks generates 47.3% of revenue ($17.66B in FY2025) and is heavily exposed to accelerated US cord-cutting ($24.95B domestic revenue). If linear affiliate fees fall by more than 10% without streaming margin replacement, consolidated operating margin will remain trapped below 4.5% (versus the 1.98% FY2025 baseline), causing operating cash flows to compress and forcing an estimated 35% contraction in equity value.78
Avoid new capital commitments despite turnaround progress. While WBD generated $3.09B in FY2025 free cash flow and has reduced total debt to $32.02B, shares trade at $30.94 as of October 2, 2026, representing a 28.49% premium over its intrinsic normalized owner earnings value of $24.08. Value investors require a margin of safety, which is entirely absent at this valuation level.46
Avoid. WBD pays no common dividend as 100% of organic cash generation is directed toward mandatory debt principal retirement on its $32.02B debt load. With negative implied return of -22.17% to fair value ($24.08), total return prospects over the next 12-18 months are negative.4
We recommend selling Warner Bros. Discovery Inc. (WBD) as shares trade at $30.94 as of October 2, 2026, representing a 28.49% premium to our intrinsic fair value of $24.08 per share (-22.17% implied return). While WBD has achieved commendable organic deleveraging ($32.02B debt) on $3.09B in FY2025 free cash flow, prevailing market valuation reflects an overly optimistic turnaround trajectory. It fails to price in secular cord-cutting in Global Linear Networks ($17.66B revenue), thin 1.98% GAAP operating margins, and elevated debt refinancing costs.4678
Investors should exit or trim existing holdings and reallocate capital into media or communications peers with superior margin profiles and cleaner balance sheets. The risk-reward profile is skewed heavily to the downside, with consensus projecting top-line revenue contraction of 2.96% in FY2026 to $36.19B and near-term EPS remaining deeply depressed.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Total debt is $32.02B with an elevated risk profile. Pre-tax cost of debt is already 8.81% and computed Ke strict is 11.66%. If upcoming debt maturities are refinanced at spreads >300 bps over risk-free rate of 5.24%, enterprise WACC will increase from 8.57% to above 10.5%, driving an estimated -28% fair value reduction.24
Management acknowledged recent theatrical releases underperformed. Consensus FY2026 revenue is already projected to contract -2.96% to $36.19B. Recent consensus revisions show revenue expectations dropping across FY2026 and FY2027,. If the 2027 expanded slate fails to generate expected library replenishment, consolidated 5-year revenue CAGR declines below -2.5%, driving an estimated -42% fair value impact.15
Free cash flow falling below $2.20B stalls balance-sheet deleveraging from the current $32.02B total debt base, exposing upcoming debt maturities to punitive refinancing terms.
現在:$3.09B in FY2025
警戒条件<$2.20B annual free cash flow
Theatrical box office misfires break the content replenishment cycle for the $5B recurring library base, invalidating management's >$3B studio adjusted EBITDA target.
現在:$12.62B in FY2025
警戒条件<$11.80B annual studio revenue
Direct-to-consumer subscriber stagnation signals inability to gain share against well-capitalized streaming peers, stalling consolidated margin recovery.
現在:+3.12% consolidated revenue recovery projected in FY2027 ($37.32B)
警戒条件≤2.0% annual streaming revenue growth
Refinancing shocks on the $32.02B total debt at rates above the 8.81% pre-tax cost of debt consume cash flow and elevate enterprise WACC from 8.57%.
現在:8.81% pre-tax cost of debt on $32.02B total debt
警戒条件>300 bps credit spread widening over 5.24% risk-free rate or WACC >10.5%
| Streaming Subscriber Churn and Intense Platform Competition | medium | 12 to 36 months | Deploying multi-platform distributor bundles with telecommunications carriers and competing streaming services, alongside expanding lower-cost ad-supported subscription tiers.5 |
| Theatrical Box Office Volatility and Production Execution Risk | medium | 12 to 18 months | Expanding theatrical slate diversity from 14 films in FY2026 to 19 films in FY2027, spreading production risk across tentpole IP, mid-budget films, animation, and consumer licensing.5 |
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Solve for the growth rate that makes the model value equal the report-date share price.
Under the bull scenario, the Studio segment cleanly executes on its 19-film release slate in FY2027, delivering multiple box office hits that accelerate Studio adjusted EBITDA past management's $3B target. International Max expansion in Europe outpaces linear cord-cutting, lifting consolidated FY2027 revenue toward the consensus high of $39.14B. Annual free cash flow expands substantially, accelerating balance-sheet deleveraging and compressing the enterprise cost of capital.15
Free cash flow generation is the sole mechanism to retire the $32.02B debt load and lower borrowing costs.4
| $38.25B |
| $39.02B |
| $39.60B |
| Revenue growth | -3.0% | 3.1% | 2.5% | 2.0% | 1.5% |
| Operating margin | 3.2% | 5.5% | 7.5% | 9.0% | 10.4% |
| Operating income | $1.16B | $2.05B | $2.87B | $3.51B | $4.12B |
| Tax rate | 21.0% | 21.0% | 21.0% | 21.0% | 21.0% |
| NOPAT | $914.93M | $1.62B | $2.27B | $2.77B | $3.25B |
| Reinvestment | $182.99M | $324.32M | $453.31M | $554.86M | $650.78M |
| Reinvestment rate (of NOPAT) | 20.0% | 20.0% | 20.0% | 20.0% | 20.0% |
| Free cash flow to firm | $731.95M | $1.30B | $1.81B | $2.22B | $2.60B |
| Global Linear Networks revenue | $17.13B | $17.67B | $18.11B | $18.47B | $18.75B |
| Studios revenue | $12.24B | $12.63B | $12.94B | $13.20B | $13.40B |
| Streaming revenue | $10.55B | $10.88B | $11.15B | $11.38B | $11.55B |
| Terminal growth | 2.0% | 2.0% | 2.0% | 2.0% | 2.0% |
Management's capital allocation framework is entirely centered on balance-sheet de-risking and debt reduction. WBD pays no common dividend and executes no discretionary share repurchases. Excess free cash flow ($3.09B in FY2025) is directed toward paying down principal debt obligations, successfully reducing total debt from over $48B post-merger in FY2022 to $32.02B as of October 2026. Physical capex remains disciplined at $1.23B, while content investments are prioritized around proven franchise intellectual property to replenish the high-margin library catalog.
FY2025 operating cash flow of $4.32B and free cash flow of $3.09B contrast sharply with GAAP operating profit of $738M and net income of $727M.
Intrinsic fair value of $24.08 per share provides a more reliable representation of economic earnings power than near-term GAAP EPS, supporting ongoing debt paydown even during operational restructuring.
Total debt stands at $32.02B against cash of $4.57B, with a pre-tax cost of debt of 8.81% and debt weighting of 29.22%.
Annual interest obligations remain a major fixed burden, leaving equity value highly vulnerable if credit spreads widen or upcoming debt maturities require refinancing in a higher-for-longer interest rate environment.
Consensus expects FY2026 revenue to contract -2.96% to $36.19B, before expanding +3.12% to $37.32B in FY2027 as the studio slate ramps from 14 to 19 films.
Top-line stabilization requires timely theatrical execution in FY2027 to offset linear cord-cutting, with recent negative consensus revisions highlighting ongoing execution uncertainty.
| マージン |
|---|
| WBD | Warner Bros. Discovery Inc. | $77.6B | 434.8x | 2.1x | 13.8x | -8.8% | — |
| CMCSA | Comcast Corporation | $76.5B | 6.0x | 0.6x | 4.7x | 11.5% | 17.2% |
| LYV | Live Nation Entertainment Inc. | $39.3B | 86.5x | 1.5x | 27.9x | 17.7% | 6.7% |
| DIS | The Walt Disney Company | $176.5B | 13.7x | 1.8x | 10.7x | 8.0% | 19.3% |
| FOXA | Fox Corporation Class A | $26.3B | 10.7x | 1.5x | 7.6x | 14.3% | 25.2% |
| positive |
| Third-party digital platforms exhibit robust, high-margin licensing demand for heritage television and film catalogs, allowing scaled studios to monetize extensive libraries without incurring incremental production capital. |
| Entertainment Industry Capital Discipline | neutral | Media conglomerates are capping content expenditures and rationalizing real estate and tech overhead, as evidenced by sector capex-to-depreciation of 0.63, prioritizing free cash flow and balance-sheet repair over subscriber growth at any cost. |
| <$2.20B annual free cash flow run-rate |
| Downgrade debt retirement pace, elevate refinancing risk premium, and re-underwrite solvency margin. |
| Studio Segment Revenue | <$11.80B annual studio revenue | Mark down library licensing and theatrical contribution estimates in forward models. |
| Streaming Revenue Growth Rate | ≤2.0% year-over-year revenue growth in direct-to-consumer streaming | Demote terminal growth assumptions and reduce long-term streaming margin targets. |
Accelerated Studio franchise licensing and international Max streaming adoption outrunning domestic linear decay. If the 19-film FY2027 theatrical release slate produces multiple blockbuster hits (Batman, Superman, Lord of the Rings), Studio segment adjusted EBITDA could exceed management's >$3B long-term target. Concurrently, if European Max subscriber expansion drives consolidated FY2027 revenue toward the consensus high of $39.14B, annual free cash flow would surpass $4.0B, accelerating debt paydown below $25B and lifting fair value toward the high estimate of $27.05.
