Filing Flows › Warner Music Group (WMG) › Stock forecast & fair value
Warner Music Group (WMG) stock forecast and fair value
Warner Music Group (WMG) trades at $31.54. 17 analysts' median price target is $39.00 (+24%), from $30.00 to $46.00. Across 27 valuation methods the middle fair value is $23.22 (-26%); the DCF says $22.49.
Fair value by method
| Method | Low | Point | High | vs price |
|---|---|---|---|---|
| Regime-switching Monte Carlo 10th–90th | $7.18 | $27.36 | $60.27 | -13% |
| DCF — Monte Carlo 10th–90th percentile | $11.32 | $22.49 | $35.20 | -29% |
| P/E vs peers | $23.66 | $32.38 | $47.57 | +3% |
| P/E vs peers, weighted | $24.41 | $44.93 | $90.85 | +42% |
| P/E vs peers, matched | $23.30 | $30.19 | $48.13 | -4% |
| EV/EBITDA vs peers | $18.78 | $22.61 | $30.57 | -28% |
| EV/EBITDA vs peers, weighted | $20.41 | $22.32 | $27.15 | -29% |
| EV/EBITDA vs peers, matched | $20.32 | $22.61 | $26.87 | -28% |
| EV/Sales vs peers | $17.04 | $26.28 | $36.44 | -17% |
| EV/Sales vs peers, weighted | $15.69 | $22.41 | $47.87 | -29% |
Warner Music Group's latest quarter
Warner Music Group, Q3 FY26: revenue $1.9B (+10% year over year), operating margin 16.4%, net earnings $204M, operating cash flow $142M. The chart follows the revenue to costs, profit and cash.
Questions
What is the price target for WMG stock?
The median of 17 analysts' 12-month targets is $39.00, +24% from $31.54; the range is $30.00 to $46.00. The average rating is buy.
What is Warner Music Group's fair value?
The fair-value methods on Filing Flows (DCF, Monte Carlo, peer multiples and others) put it between $6.83 and $44.93, with a middle value of $23.22 against a price of $31.54. Each method's assumptions are on the page.
Does Warner Music Group usually beat earnings estimates?
It beat the consensus EPS estimate in 100% of the quarters on record.
Is WMG stock a buy?
Filing Flows does not give advice. It shows what analysts expect, what each valuation method implies and the figures behind them, read from SEC filings, so you can judge for yourself.
Updated Nov 8, 2026. Read automatically from SEC filings and public data; errors are possible. Not investment advice.