Warner Music Group Corp. (WMG) Valuation — DCF, Graham & Comparables

Warner Music Group Corp. (WMG) — Price $32.55 (closing price, November 4, 2026) — Communication Services — Entertainment — NASDAQ

Latest reported results:

Valuation dashboard for Warner Music Group Corp. (WMG) with P/E 25.23, P/B 19.88, EV/EBITDA 14.2 and dividend yield 2.37%. DCF, Graham Number, EPS growth, peer multiples and dividend discount models plus sector comparison against other Communication Services companies.

Warner Music Group Corp. (WMG), established in 1929 and based in New York City, functions as a prominent global entertainment enterprise primarily focused on music. Its operations span the United States, the United Kingdom, Germany, and numerous other international markets. The company's activities are organized into two distinct divisions: Recorded Music and Music Publishing. The Recorded Music division is dedicated to identifying and cultivating emerging musical talent.

Where would it trade at its usual multiples?

Versus its usual multiples: expensive · Current P/E 25.2× · Multiples range: $24.60 · $24.60.

At its sector median (19.1×) $25 (-24%). Implied price from applying the reference multiples to today's earnings (or book value, or FFO) per share. Not a fair value: it is where the stock would trade at its usual multiples.

Analysis Summary

Warner Music Group Corp. reported revenue of $6.71B in the most recent fiscal year, growing at a 5-year CAGR of 8.5%.

Trailing-twelve-month margins: gross margin 45.8%, operating margin 14.3%, net margin 9.2%.

At $32.55 (closing price, November 4, 2026), WMG trades at a P/E of 25.23 and an ROE of 90.84%. Market capitalisation stands at $17.0B, placing it among large-cap names.

Balance sheet quality for WMG: debt-to-equity ratio of 5.76, current ratio of 0.73 over the last 12 months. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.

Valuation Ratios

P/E Ratio25.23
Price / Book19.88
EV / EBITDA14.2
Dividend Yield2.37%

Peer Comparison

SymbolCompanyMarket CapP/EP/BROE
WMGWarner Music Group Corp.$17.0B25.2319.8890.8%
SIRISirius XM Holdings Inc.$11.2B13.470.937.6%
SPOTSpotify Technology S.A.$129.0B38.9611.6134.1%
TMETencent Music Entertainment Group$15.5B11.081.2711.2%
NFLXNetflix, Inc.$276.4B19.199.3750.4%
DISThe Walt Disney Company$205.4B24.531.887.9%
WBDWarner Bros. Discovery, Inc.$77.6B2.37-9.2%
LYVLive Nation Entertainment, Inc.$42.7B513.0773.3%

Price

Price$32.55 (closing price, November 4, 2026)
Market Cap$17.0B
ExchangeNASDAQ
CountryUS

Profitability

Return on Equity90.84%
Return on Invested Capital12.58%
Return on Assets6.26%
Gross Margin45.77%
Operating Margin14.31%
Net Margin9.20%

Related companies: SIRI · SPOT · TME · NFLX · DIS · LYV · 0JVD.L

Explore sector: Communication Services · Entertainment

More sections of WMG: Overview · Financials · Estimates · Technical · Ownership

Discover more: Weekly Radar: the S&P 500 through the Buffett and Lynch methods · Companies that pass the Buffett method · Companies that pass the Lynch method · Stocks that pass Graham's defensive investor test today · Investment Academy — learn to analyze stocks