Upgrade to premium to see the full reasoning behind each conviction change.
Sign in to unlockFair Value Distribution — percentile bands
100.0% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
-0.8%/yr
±10.7% · revenue growth to justify current price
FCF-Based Reverse DCF
34.7%/yr
±3.5% · FCF growth to justify current price
THE GAP
Market pricing margin compression or rising capex
Upgrade to premium for full distribution data, sensitivity analysis, and segment breakdowns.
Sign in to unlockWBD merger provides scale to compete in streaming — combined entity would be #2/3 in US streaming. Paramount+ subscriber growth inflecting. IP library (Mission Impossible, South Park, Star Trek) remains highly valuable.
Linear TV revenue decline is structural and accelerating. Combined WBD debt would be enormous (~$60B+). Deal execution risk is high — regulatory, financing, cultural integration. Streaming path to profitability requires years of heavy investment.
WBD deal falls through, streaming subscriber growth stalls below 60M combined, debt covenant pressure emerges
Updated Mar 17
Post-merger Paramount faces high-stakes WBD acquisition attempt while integrating Paramount Global + Skydance. Streaming still unprofitable but improving. Linear TV declining but cash-generative. Sign...