A deep dive into Warner Bros. Discovery (WBD) — examining the financials, shareholder returns, and whether the stock is fairly valued.
Top-Line Growth
At $37.30B, Warner Bros. Discovery's FY2025 revenue came in 5.1% lower than the $39.32B earned in FY2024.
On a 10-year view, revenue grew from $6.39B to $37.30B at a 19.3% CAGR. That kind of compounding is what separates the growth names.
Warner Bros. Discovery is a mid-cap communication services company by revenue, with a top line of $37.30B.
| Year | Revenue | YoY % |
|---|---|---|
| FY2025 | $37.30B | -5.1% |
| FY2024 | $39.32B | -4.8% |
| FY2023 | $41.32B | +22.2% |
| FY2022 | $33.82B | +177.4% |
| FY2021 | $12.19B | +14.2% |
View the detailed revenue trend and growth analysis
Where Warner Bros. Discovery's Revenue Comes From
Here's how Warner Bros. Discovery's FY2024 revenue breaks down across its 4 reported segments.
| Segment | Revenue | % of Total |
|---|---|---|
| Distribution Revenue | $19.70B | 50.1% |
| Content Licensing Contracts | $10.30B | 26.2% |
| Advertising | $8.09B | 20.6% |
| Service, Other | $1.23B | 3.1% |
Distribution Revenue makes up 50.1% of revenue, clearly the primary business for Warner Bros. Discovery.
On the geographic side, Warner Bros. Discovery derives revenue from United States (67%) and Non-US (33%).
Profitability Analysis
Warner Bros. Discovery turned profitable in FY2025, earning $727.0M after a net loss of $11.31B in FY2024.
Diluted EPS came in at $0.29 for FY2025, up from -$4.62 a year earlier.
View Warner Bros. Discovery's complete earnings and margin analysis
How Warner Bros. Discovery Returns Cash to Shareholders
Warner Bros. Discovery has not paid a dividend in recent years.
Warner Bros. Discovery has been actively repurchasing shares, spending $4.59B on buybacks over the past 5 years.
See how buybacks have impacted Warner Bros. Discovery's share count over time
Financial Strength
| Metric | Value |
|---|---|
| Cash & Short-term Investments | $4.57B |
| Total Debt | $32.57B |
| Shareholders' Equity | $35.92B |
| Total Assets | $100.08B |
| Debt-to-Equity Ratio | 0.91x |
| Current Ratio | 1.06x |
| Interest Coverage | 0.6x |
| Free Cash Flow (TTM) | $3.09B |
The financial position looks solid — Warner Bros. Discovery holds $4.57B in cash with total debt of $32.57B and a D/E ratio of 0.91x.
A 0.6x interest coverage ratio leaves Warner Bros. Discovery with thin headroom above its interest obligations.
Strong free cash flow generation of $3.09B gives Warner Bros. Discovery financial flexibility for capital allocation.
View Warner Bros. Discovery's debt, cash flow, and liquidity metrics
As of FY2025, Warner Bros. Discovery's workforce stood at 35,500, about $1.1M in revenue per employee.
See Warner Bros. Discovery's full employee count history and revenue per employee
Is Warner Bros. Discovery Overvalued?
What's Warner Bros. Discovery actually worth? We run the numbers through multiple valuation models.
Warner Bros. Discovery shares are currently trading at $27.00.
Based on the P/E Ratio model, Warner Bros. Discovery's fair value works out to $2 — 1,006.6% downside from where it trades today.
We also calculate intrinsic value using the DCF and EPS Growth models. Sign up to see the full breakdown with fair value estimates.
| Model | Est. Fair Value | vs. Current Price |
|---|---|---|
| P/E Ratio | $2 | 1,006.6% downside to fair value |
| DCF | Upgrade | Upgrade |
| EPS Growth | Upgrade | Upgrade |
Key Highlights
Pulling it all together, here's what the numbers say about Warner Bros. Discovery (WBD) heading into the next fiscal year.
Revenue of $37.30B in FY2025, down 5.1% year-over-year.
Long-term revenue has been compounding at 19.3% annually over 10 years.
The company is profitable, with a net margin of 1.9% and net income of $727.0M.
Conservative balance sheet with a D/E ratio of 0.91x.
The P/E Ratio model implies 1,006.6% downside to fair value. The remaining 2 models are worth cross-checking before drawing a conclusion — sign up to see the full analysis.
Scroll down for interactive charts covering Warner Bros. Discovery's full financial history and valuation models.