WBDUS marketTelecom· Cable & Other Pay Television Services
FAIR VALUE (BLENDED)
$30.27
CURRENT PRICE
$25.86
Computed today from SEC 10-K data
Still below fair value — you own a discount; the discipline says hold.
Sell guidance from the valuation — not financial advice. The call is yours.
Plain-language read on what each number means — and which to trust for this company.
$32.14
FCF base $4.6B · growth 6.2% · WACC 8.2% · terminal 2.5%
$28.40
N/A — non-positive EPS or BVPS
Net-net value (NCAV): -$19.65 · Tangible book: -$7.03
N/A — non-positive owner earnings
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 21, 2026.