Warner Bros. Discovery Inc.

WBD
Financial Analysis · Updated May 18, 2026 · Coverage 2026-Q2
Latest Q Revenue
$9.5B
Q4 2025 · -6% YoY
TTM ROIC
7%
FY2024 · NOPAT (adjusted) / Total Book Capital · WACC ~9.5% · Moat spread +-2pp
DCF Fair Value
$2.4
Base case · WACC 9.4% · Terminal 1% · -91.2% vs. current price
Margin Profile
Gross 38%
FCF 9%
FY2024
Net Debt
$29.0B
Cash $4.3B · Debt $33.3B · FY2025
Diluted Shares
2.50B
2026-05

Business Overview


ticker: WBD step: 01 generated: 2026-05-13 source: quick-research

Warner Bros. Discovery, Inc. (WBD) — Business Overview

Business Description

Warner Bros. Discovery is a global media and entertainment company formed from the 2022 merger of WarnerMedia (spun out of AT&T) and Discovery Inc. The company owns some of the most iconic entertainment brands: HBO, Warner Bros. Pictures, DC Studios, CNN, TNT, TBS, Discovery Channel, HGTV, Food Network, and the Max streaming service (combining HBO Max + Discovery+). After years of post-merger restructuring and painful debt reduction, WBD announced a planned corporate split in 2025 into two public companies — "Streaming & Studios" (Max + Warner Bros.) and "Discovery Global" (legacy linear networks) — targeted for completion by mid-2026.

Revenue Model

WBD operates three segments: (1) Direct-to-Consumer (DTC) — Max streaming subscriptions + advertising tier; reached profitability in 2023, generating $677M DTC profit in FY2024; (2) Studios — Warner Bros. theatrical and TV production, DC franchise films, licensing; generates revenue from box office, licensing, and streaming fees; (3) Networks — CNN, TNT, TBS, Discovery, HGTV, Food Network; affiliate fees + linear advertising; structurally declining due to cord-cutting. Max reached 132M global subscribers by early 2026; targeting 150M by end of 2026.

Products & Services

  • Max — flagship streaming service; HBO originals + Warner Bros. films + Discovery content + live sports; 132M+ global subs
  • Warner Bros. Pictures / New Line Cinema — major studio releasing 8–12 theatrical films annually; DC, Harry Potter, franchise IP
  • DC Studios — DC Universe content strategy under James Gunn; theatrical + Max originals
  • CNN — global news network; linear + CNN Max streaming
  • TNT / TBS — general entertainment cable networks; sports (NBA rights lost after 2024–25 season)
  • Discovery / HGTV / Food Network / TLC — lifestyle and reality cable networks; cash-generating but declining
  • HBO — prestige television brand; Succession, White Lotus, The Last of Us, House of the Dragon

Customer Base & Go-to-Market

Max targets premium streaming subscribers globally, competing with Netflix, Disney+, Peacock, and Apple TV+. HBO's brand premium (prestige TV) supports higher subscriber pricing ($15–18/month). The ad-supported tier (Max with Ads) is a lower-cost entry point with strong advertiser demand for HBO's premium audience demographics. The Discovery/lifestyle networks serve older, female-skewing audiences that remain loyal linear viewers.

Competitive Position

HBO remains the gold standard for prestige television content — a durable competitive moat. Warner Bros.' franchise IP (DC, Harry Potter, Dune, The Matrix) provides recurring theatrical and streaming content. However, WBD's $34.6B net debt load constrains content investment, and the loss of NBA rights (TNT lost the NBA broadcast deal after the 2024–25 season) weakens the Networks segment. The planned corporate split is designed to isolate the high-quality streaming/studio assets from the declining linear TV portfolio.

Key Facts

  • Founded: 2022 (merger of WarnerMedia + Discovery Inc.)
  • Headquarters: New York, New York
  • Employees: ~35,000
  • Exchange: NASDAQ
  • Sector / Industry: Communication Services / Entertainment
  • Market Cap: ~$22B (at ~$9/share)

Financial Snapshot


ticker: WBD step: 04 generated: 2026-05-13 source: quick-research

Warner Bros. Discovery, Inc. (WBD) — Financial Snapshot

Income Statement Summary

Metric FY2022 FY2023 FY2024 YoY
Revenue $33.83B $41.32B $39.32B -4.8%
Adj. EBITDA ~$9.5B ~$10.0B ~$9.5B ~-5%
Net Income -$7.4B -$3.1B -$2.7B improving
EPS (diluted) -$3.20 -$1.30 -$1.10 improving

FY2022 revenue reflects partial year post-merger (April 2022 close). FY2025: First positive net income quarter achieved in Q2 2025 — turnaround milestone. Streaming subscribers reached 132M by early 2026.

Cash Flow & Balance Sheet (FY2024)

Metric Value
Operating Cash Flow ~$4.5B
Free Cash Flow ~$3.5B
Capital Expenditures ~$1.0B
Cash & Equivalents ~$4.3B
Total Debt (net) ~$34.6B

FCF is the company's strongest financial metric — WBD paid down $5.4B of debt in 2023 using FCF. Net leverage stood at ~3.9x EBITDA at end of 2023 and continues declining.

Key Ratios (approximate)

  • P/E: NM (ongoing GAAP losses improving) | EV/EBITDA: ~6x | FCF Yield: ~15%
  • Revenue Growth: -5% (cord-cutting linear segment offset by streaming growth)

Growth Profile

WBD is a deep-value, high-leverage turnaround story. Despite $34.6B in net debt — 73% of market cap — the company generates $3–4B in annual FCF, giving a ~15% FCF yield. The financial story is deleveraging: every dollar of FCF reduces the debt burden, improving the equity value disproportionately given high leverage. The planned corporate split (mid-2026) is the value unlock catalyst — separating "Streaming & Studios" (high-growth, deserves premium multiple) from "Discovery Global" (cash cow, legacy). Streaming profitability milestone achieved in FY2024 ($677M DTC profit), growing to $1B+ in FY2025.

Forward Estimates

  • Max subscribers: 132M (early 2026) → 150M target by end of 2026; international expansion key
  • Streaming & Studios split (mid-2026): potential re-rating event for the higher-quality assets
  • Net debt reduction: ~$1–2B/year via FCF; targeting <3x leverage ratio
  • Analyst median PT: ~$29.75 (6 Buy / 13 Hold / 1 Sell) — stock trades at ~$9; massive upside priced as speculative

Deeper Financial Analysis

The fundamental tier adds 9 additional research dimensions for $WBD.

Revenue Breakdown
Segment revenue, geographic mix, product-line contribution margins, and cohort dynamics.
Financial Trends
Quarter-over-quarter momentum, leading indicators, and inflection point analysis.
Balance Sheet
Debt structure, liquidity runway, dilution risk, and working capital dynamics.
Capital Allocation
Buyback cadence, M&A appetite, dividend policy, and reinvestment priorities.
Returns on Capital (ROIC)
Multi-year ROIC vs. WACC, marginal returns on reinvestment, sales-to-invested-capital efficiency, and moat spread.
GET /api/v1/research/WBD/fundamental$1.00 · Bearer token required
Markdown: /stocks/wbd/financials/md · → thesis · → memo