Warner Music Group Corp. (WMG)

Market price: $30.31

6 valuation methods

• P / B: $5.83 to $18.10 (midpoint $11.93)
• P / E: $20.31 to $46.65 (midpoint $26.18)
• EV / Revenue: $17.03 to $34.90 (midpoint $27.00)
• DCF (FCFF): $22.15 to $34.71 (midpoint $27.29)
• EV / EBITDA: $20.05 to $45.42 (midpoint $29.12)
• EV / Gross Profit: $23.00 to $49.83 (midpoint $37.37)