Warner Music Group Valuation
Is WMG undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
3/6Valuation Score 3/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of WMG when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: WMG ($33.67) is trading below our estimate of fair value ($47.36)
Significantly Below Fair Value: WMG is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for WMG?
Key metric: As WMG is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is WMG's PE Ratio? | |
|---|---|
| PE Ratio | 32.4x |
| Earnings | US$539.00m |
| Market Cap | US$17.44b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 3.3x |
| Enterprise Value/EBITDA | 16x |
| PEG Ratio | 1.7x |
Price to Earnings Ratio vs Peers
How does WMG's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 69.2x | ||
TME Tencent Music Entertainment Group | 21.9x | 15.4% | US$17.6b |
EDR Endeavor Group Holdings | 102.8x | 45.2% | US$13.7b |
FWON.K Formula One Group | 75.2x | 20.0% | US$20.0b |
MSGS Madison Square Garden Sports | 76.8x | -8.5% | US$5.3b |
WMG Warner Music Group | 32.4x | 18.6% | US$17.4b |
Price-To-Earnings vs Peers: WMG is good value based on its Price-To-Earnings Ratio (32.4x) compared to the peer average (69.2x).
Price to Earnings Ratio vs Industry
How does WMG's PE Ratio compare vs other companies in the US Entertainment Industry?
Price-To-Earnings vs Industry: WMG is expensive based on its Price-To-Earnings Ratio (32.4x) compared to the US Entertainment industry average (21.6x).
Price to Earnings Ratio vs Fair Ratio
What is WMG's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 32.4x |
| Fair PE Ratio | 24.7x |
Price-To-Earnings vs Fair Ratio: WMG is expensive based on its Price-To-Earnings Ratio (32.4x) compared to the estimated Fair Price-To-Earnings Ratio (24.7x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | US$33.67 | US$36.00 +6.9% | 15.1% | US$44.00 | US$23.00 | n/a | 19 |
| Nov ’25 | US$32.21 | US$36.00 +11.8% | 15.1% | US$44.00 | US$23.00 | n/a | 19 |
| Oct ’25 | US$31.39 | US$36.21 +15.4% | 14.4% | US$44.00 | US$23.00 | n/a | 19 |
| Sep ’25 | US$28.61 | US$35.78 +25.1% | 14.0% | US$44.00 | US$23.00 | n/a | 18 |
| Aug ’25 | US$29.03 | US$37.72 +29.9% | 12.6% | US$44.00 | US$23.00 | n/a | 18 |
| Jul ’25 | US$30.25 | US$38.13 +26.0% | 13.8% | US$45.00 | US$21.00 | n/a | 16 |
| Jun ’25 | US$29.78 | US$39.17 +31.5% | 15.2% | US$52.00 | US$21.00 | n/a | 18 |
| May ’25 | US$33.43 | US$39.31 +17.6% | 15.3% | US$52.00 | US$21.00 | n/a | 18 |
| Apr ’25 | US$33.08 | US$39.26 +18.7% | 15.5% | US$52.00 | US$21.00 | n/a | 18 |
| Mar ’25 | US$35.48 | US$39.45 +11.2% | 15.2% | US$52.00 | US$21.00 | n/a | 19 |
| Feb ’25 | US$37.13 | US$37.24 +0.3% | 18.0% | US$52.00 | US$15.40 | n/a | 19 |
| Jan ’25 | US$35.79 | US$36.71 +2.6% | 17.2% | US$52.00 | US$15.40 | n/a | 19 |
| Dec ’24 | US$34.59 | US$36.61 +5.8% | 17.1% | US$52.00 | US$15.40 | n/a | 19 |
| Nov ’24 | US$31.43 | US$36.18 +15.1% | 18.0% | US$52.00 | US$15.40 | US$32.21 | 19 |
| Oct ’24 | US$31.40 | US$35.92 +14.4% | 18.2% | US$52.00 | US$15.40 | US$31.39 | 19 |
| Sep ’24 | US$33.65 | US$35.52 +5.6% | 18.4% | US$52.00 | US$15.40 | US$28.61 | 20 |
| Aug ’24 | US$31.44 | US$32.20 +2.4% | 19.5% | US$52.00 | US$15.40 | US$29.03 | 22 |
| Jul ’24 | US$26.09 | US$31.76 +21.7% | 20.4% | US$52.00 | US$14.00 | US$30.25 | 21 |
| Jun ’24 | US$24.39 | US$32.90 +34.9% | 20.3% | US$52.00 | US$14.00 | US$29.78 | 20 |
| May ’24 | US$31.07 | US$36.68 +18.1% | 18.4% | US$52.00 | US$14.00 | US$33.43 | 19 |
| Apr ’24 | US$33.37 | US$37.30 +11.8% | 18.1% | US$52.00 | US$14.00 | US$33.08 | 20 |
| Mar ’24 | US$31.21 | US$37.25 +19.4% | 18.2% | US$52.00 | US$14.00 | US$35.48 | 20 |
| Feb ’24 | US$36.99 | US$36.35 -1.7% | 19.2% | US$52.00 | US$14.00 | US$37.13 | 20 |
| Jan ’24 | US$35.02 | US$34.95 -0.2% | 21.5% | US$52.00 | US$11.00 | US$35.79 | 20 |
| Dec ’23 | US$34.21 | US$33.68 -1.5% | 22.6% | US$52.00 | US$11.00 | US$34.59 | 19 |
| Nov ’23 | US$26.68 | US$31.42 +17.8% | 25.6% | US$52.00 | US$11.00 | US$31.43 | 19 |
Analyst Forecast: Target price is less than 20% higher than the current share price.
Discover undervalued companies
Baidu
US$30.2b
Provides online marketing and cloud services through an internet platform in the People’s Republic of China.
BIDU
US$86.75
7D
2.7%
1Y
-27.8%
TruGolf Holdings
US$5.7m
Through its subsidiary, engages in the development and sale of indoor golf simulator hardware under the TruGolf Nevada brand for residential and commercial markets in the United States.
TRUG
US$0.43
7D
-8.5%
1Y
-96.3%
Enthusiast Gaming Holdings
CA$27.0m
An integrated gaming entertainment company, engages in the media, content, entertainment and esports, and subscription businesses in the United States, Canada, England and Wales, and internationally.
EGLX.F
CA$0.12
7D
28.4%
1Y
-49.2%