Discovery, Inc. (DISCA) Annual Margin Report - Discounting Cash Flows
Discovery, Inc.
DISCA (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Margin Analysis (% of Revenue)

In USD

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 19,738 38,340 39,321 41,321 33,817 12,191 10,671 11,144 10,553 6,873 6,497 6,394
Revenue Growth Rate 24.62% -2.5% -4.84% 22.19% 177.4% 14.24% -4.24% 5.6% 53.54% 5.79% 1.61% 2.06%
Cost of Revenue 10,159 20,144 22,970 24,526 20,442 4,620 3,860 3,819 3,935 2,656 2,432 2,343
Gross Profit 9,580 18,196 16,351 16,795 13,375 7,571 6,811 7,325 6,618 4,217 4,065 4,051
Gross Margin 55.54% 47.46% 41.58% 40.65% 39.55% 62.1% 63.83% 65.73% 62.71% 61.36% 62.57% 63.36%
Operating Income -990.1 -9,955 -10,032 -1,548 -3,582 2,012 2,515 3,009 1,934 713 2,058 1,985
Operating Margin 8.43% -25.97% -25.51% -3.75% -10.59% 16.5% 23.57% 27% 18.33% 10.37% 31.68% 31.04%
Net Income -2,354 -10,936 -11,311 -3,126 -7,297 1,006 1,219 2,069 594 -337 1,194 1,034
Net Margin -1.17% -28.52% -28.77% -7.56% -21.58% 8.25% 11.42% 18.57% 5.63% -4.9% 18.38% 16.17%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 19,738 38,340 39,321 41,321 33,817 12,191 10,671 11,144 10,553 6,873 6,497 6,394
Cash From Operating Activities Margin 20.65% 13.94% 13.67% 18.09% 12.73% 22.95% 25.67% 30.5% 24.41% 23.7% 21.24% 20.24%
Cash From Operating Activities 3,483 5,343 5,375 7,477 4,304 2,798 2,739 3,399 2,576 1,629 1,380 1,294
Free Cash Flow Margin 18.21% 11.32% 11.26% 14.91% 9.81% 19.89% 21.9% 27.91% 23.02% 21.74% 19.89% 18.63%
Free Cash Flow 2,957 4,339 4,427 6,161 3,317 2,425 2,337 3,110 2,429 1,494 1,292 1,191
Depreciation and Amortization Margin 44.33% 52.06% 53.36% 58.1% 63.15% 41.69% 40.44% 37.69% 44.4% 32.59% 32.25% 31.89%
Depreciation and Amortization 10,088 19,960 20,983 24,009 21,354 5,083 4,315 4,200 4,686 2,240 2,095 2,039
Capital Expenditure Margin -2.44% -2.62% -2.41% -3.19% -2.92% -3.06% -3.77% -2.59% -1.39% -1.96% -1.35% -1.61%
Capital Expenditure -526.5 -1,004 -948 -1,316 -987 -373 -402 -289 -147 -135 -88 -103
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us