-1.77%
2.13%
-0.94%
5.50%
-13.24%
-25.51%
5.11%

Company Description

Warner Music Group Corp.operates as a music entertainment company in the United States, the United Kingdom, Germany, and internationally.The company operates through Recorded Music and Music Publishing segments.


The Recorded Music segment is involved in the discovery and development of recording artists, as well as related marketing, promotion, distribution, sale, and licensing of music created by such recording artists; markets its music catalog through compilations and reissuances of previously released music and video titles, as well as previously unreleased materials; and conducts its operation primarily through a collection of record labels, such as Warner Records and Atlantic Records, as well as Asylum, Big Beat, Canvasback, East West, Erato, FFRR, Fueled by Ramen, Nonesuch, Parlophone, Reprise, Roadrunner, Sire, Spinnin' Records, Warner Classics, and Warner Music Nashville.This segment markets, distributes, and sells music and video products to retailers and wholesale distributors; independent labels to retail and wholesale distributors; and various distribution centers and ventures, as well as retail outlets, online physical retailers, streaming services, and download services.The Music Publishing segment owns and acquires rights to approximately one million musical compositions comprising pop hits, American standards, folk songs, and motion picture and theatrical compositions.


Its catalog includes approximately 100,000 songwriters and composers; and various genres, including pop, rock, jazz, classical, country, R&B, hip-hop, rap, reggae, Latin, folk, blues, symphonic, soul, Broadway, electronic, alternative, and gospel.This segment also administers the music and soundtracks of various third-party television and film producers and studios.The company was founded in 1929 and is headquartered in New York, New York.

Market Data

Last Price 31.66
Change Percentage -1.77%
Open 32.27
Previous Close 32.23
Market Cap ( Millions) 16453
Volume 1105305
Year High 38.05
Year Low 27.06
M A 50 31.44
M A 200 31.02

Financial Ratios

FCF Yield 2.73%
Dividend Yield 2.21%
ROE 91.72%
Debt / Equity 827.61%
Net Debt / EBIDTA 307.62%
Price To Book 31.56
Price Earnings Ratio 37.58
Price To FCF 36.64
Price To sales 2.56
EV / EBITDA 17.16

News

Business Breakdown

Expected Mid-Term Growth

Segment n°1 -> Recorded Music

Expected Growth : 7 %

What the company do ?

Recorded Music from Warner Music Group Corp. refers to the production, distribution, and sale of physical and digital music recordings, including albums, singles, and compilations.

Why we expect these perspectives ?

Warner Music Group's 7% growth in Recorded Music is driven by increasing streaming revenue, fueled by rising subscription rates and growing popularity of platforms like Spotify and Apple Music. Additionally, the company's strategic investments in emerging markets, artist development, and digital marketing are contributing to the segment's growth.

Segment n°2 -> Music Publishing

Expected Growth : 5 %

What the company do ?

Warner Music Group Corp.'s Music Publishing division manages song catalogs, licenses compositions, and collects royalties for artists and songwriters.

Why we expect these perspectives ?

Warner Music Group Corp.'s Music Publishing segment growth is driven by increasing demand for licensed music in films, TV shows, and commercials, as well as the rise of streaming services and social media platforms. Additionally, the company's strategic acquisitions and partnerships, such as the purchase of SONGS Music Publishing, have expanded its catalog and increased its market share.

Segment n°3 -> Corporate Expenses and Eliminations

Expected Growth : 4 %

What the company do ?

Corporate Expenses and Eliminations from Warner Music Group Corp. refers to the costs and adjustments made at the corporate level, excluding segment-specific expenses, to provide a comprehensive view of the company's financial performance.

Why we expect these perspectives ?

Warner Music Group Corp.'s 4% growth in Corporate Expenses and Eliminations is driven by increased investments in digital transformation, expansion of global footprint, and higher personnel costs. Additionally, rising marketing and advertising expenses to promote new artists and albums, as well as costs associated with strategic acquisitions, contribute to the growth.

Warner Music Group Corp. Products

Product Range What is it ?
Recorded Music Warner Music Group Corp. produces and distributes recorded music through various genres such as pop, rock, hip-hop, and classical.
Music Publishing Warner Music Group Corp. owns and manages a vast catalog of musical compositions, including popular songs and scores.
Artist Services Warner Music Group Corp. provides support services to artists, including marketing, promotion, and distribution.
Licensing and Sync Warner Music Group Corp. licenses its music catalog for use in films, TV shows, commercials, and video games.
Digital Distribution Warner Music Group Corp. distributes music digitally through online platforms, such as streaming services and download stores.

Warner Music Group Corp.'s Porter Forces

Warner Music Group Corp. faces moderate threat from substitutes, as consumers have alternative options for music consumption, such as streaming services and live events.

Warner Music Group Corp. has a diverse customer base, which reduces the bargaining power of individual customers, giving the company an upper hand in negotiations.

Warner Music Group Corp. relies on a network of suppliers, including artists, producers, and distributors, which gives them some bargaining power, but the company's size and reputation mitigate this threat.

The music industry has high barriers to entry, including significant capital requirements and complex licensing agreements, making it difficult for new entrants to compete with established players like Warner Music Group Corp.

The music industry is highly competitive, with several major players, including Universal Music Group, Sony Music Entertainment, and Warner Music Group Corp., competing for market share and talent.

Capital Structure

Value
Debt Weight 93.28%
Debt Cost 4.59%
Equity Weight 6.72%
Equity Cost 11.02%
WACC 5.02%
Leverage 1387.62%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
MSGS Madison Square Garden Sports Corp. operates as a professional sports company. The company owns and operates a portfolio of assets that consists of the New York Knickerbockers of the National …
EDR Endeavor Group Holdings, Inc. operates as an entertainment, sports, and content company in the United States, the United Kingdom, and internationally. It operates in three segments: Owned Sports Properties, Events, …
LYV Live Nation Entertainment, Inc. operates as a live entertainment company. It operates through Concerts, Ticketing, and Sponsorship & Advertising segments. The Concerts segment promotes live music events in its owned …
NWSA News Corporation, a media and information services company, creates and distributes authoritative and engaging content, and other products and services for consumers and businesses worldwide. It operates in six segments: …
SIRI Sirius XM Holdings Inc. provides satellite radio services on a subscription fee basis in the United States. It broadcasts music, sports, entertainment, comedy, talk, news, traffic, and weather channels, including …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
31.66$
Current Price
31.66$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

🥇

Sirius XM Logo
Sirius XM
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

🥈

Endeavor Group Holdings Logo
Endeavor Group Holdings
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

🥉

Madison Square Garden Sports Logo
Madison Square Garden Sports
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

News Corp Logo
News Corp
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

Live Nation Entertainment Logo
Live Nation Entertainment
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Warner Music Logo
Warner Music
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->