NASDAQ
WMG
Last Price
US $25.34
KEY FIGURES
MKT CAP
$13.2B
EPS
TTM
$1.29
EPS Growth (1Y)
-16.67%
PEG
TTM
-
P/E
TTM
19.67x
P/S
TTM
1.81x
YIELD
3.00%
GROWTH (5Y CAGR)
Profit margin
Current Ratio
Capital Returns
90.84%
Return on equity
ROIC: 12.58%
Valuation History
19.6X
Price to Earnings
EV/EBITDA: 11.4X
Cash flow
Profit margin
Revenue
8.49%
EBITDA
-
Cash flow
9.78%
Cash Flow (DCF)
Fair Value
Market $25.34
-59.12%
Default assumptions
EBITDA Multiple
Fair Value
Market $25.34
-71.86%
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.
Valuation
Financial
Performance
Cash flow to debt coverage
Warner Music Group Corp. cash flow to debt ratio of 14.71% indicates that the company cannot generate enough cash to cover its debt over time. This level indicates weak financial health.
Free cash flow growth
Warner Music Group Corp.'s free cash flow has decreased 15.52% from $638.00M last year to $539.00M, signaling decreasing performance
Debt-to-equity ratio
Warner Music Group Corp.'s debt to equity ratio is 5.76, which means that the company's assets are unhealthy financed, signaling financial risk.
Debt-to-equity trend
Warner Music Group Corp.'s debt has decreased relative to shareholder equity from 8.28 last year to 5.76 today, signaling strengthened financials
Net debt to EBITDA
Warner Music Group Corp. has a net debt to EBITDA ratio of 3.66x, which exceeds the 3.00x threshold, indicating high leverage and potential financial risk
Interest coverage
Warner Music Group Corp.'s interest coverage ratio of 5.97 indicates that earnings with good margin can cover interest payments on company debt
Profit margin growth
Warner Music Group Corp.'s profit margin has increased (35.91%) in the last year from 6.77% to 9.20%, signaling increasing performance
Current ratio
Warner Music Group Corp.'s short-term liabilities of $4.20B exceed its short-term assets of $2.77B, signaling financial risk
Return on assets
Warner Music Group Corp.'s return on assets of 6.26% is higher than the 5.00% threshold, indicating efficient asset utilization
Return on equity
Warner Music Group Corp.'s return on equity of 90.84%, is higher than 15.00%, indicating good performance
Earnings quality
Warner Music Group Corp.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Earnings stability
Warner Music Group Corp. had positive net income in 5 out of 5 years, indicating stable and consistent earnings
Positive free cash flow
Warner Music Group Corp. has positive free cash flow, indicating the company generates cash after capital expenditures
Free cash flow yield
Warner Music Group Corp. has a free cash flow yield of 3.91%, which is above the 2.00% threshold, indicating strong cash generation relative to market value
Earnings growth
Warner Music Group Corp.'s yearly earnings has decreased 16.09% since last year from $435.00M to $365.00M, signaling decreasing performance
Revenue growth
Warner Music Group Corp.'s yearly revenue has increased 4.37% since last year from $6.43B to $6.71B, signaling increasing performance
Return on invested capital
ROIC 12.58% (Source: FMP key-metrics). At or above the 10% threshold. Score: 2 of 2. The company is generating returns above the upper end of the typical US weighted-average cost of capital range under this definition of invested capital.
3-year revenue CAGR
Warner Music Group Corp.'s 3-year revenue CAGR of 4.25% is positive, indicating growing revenue over the past 3 years
Revenue consistency
Warner Music Group Corp. had revenue growth in 5 out of 5 years, indicating consistent revenue performance
Return on equity consistency
Warner Music Group Corp. had positive ROE in 5 out of 5 years, indicating consistent and reliable returns on equity
Cash Flow Valuation (DCF)
Warner Music Group Corp. is overvalued relative to its fair value price of 10.36 based on Discounted Cash Flow model
Earnings yield (TTM)
Warner Music Group Corp. has an earnings yield of 4.88%, which is above the 4.00% threshold, indicating the stock offers reasonable value relative to its earnings
EBITDA Valuation
Warner Music Group Corp. is overvalued relative to its fair value price of 7.13 based on EBITDA multiple model
EV/EBITDA (FY)
Warner Music Group Corp. has an EV/EBITDA ratio of 16.03x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
PEG ratio (TTM/FY)
Warner Music Group Corp. had non-positive diluted EPS five years ago; the PEG ratio is not meaningful and the check fails.
Price-to-book ratio (FY)
Warner Music Group Corp. has a price-to-book ratio of 12.69x, which exceeds the 5.00x threshold, indicating the stock may be overvalued relative to its book value
Price-to-sales ratio (TTM)
Warner Music Group Corp. has a price-to-sales ratio of 1.89x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue