Valuation Walt Disney Company (The)

Equities

Market Closed - Nyse Other stock markets 01:30:27 13/05/2026 am IST			5-day change	1st Jan Change
106.16 ^USD	+1.38%		+4.79%	-6.69%

13/05	Conan O'Brien to host the Academy Awards for a third time	RE
12/05	Alert from NYSE tagged to multiple companies withdrawn	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,23,921	1,74,740	1,46,199	1,74,354	2,04,012	1,84,348	-	-
Change	-	-46.05%	-16.33%	19.26%	17.01%	-9.64%	-	-
Enterprise Value (EV) ¹	3,62,368	2,11,494	1,78,448	2,14,167	2,40,343	2,22,123	2,20,246	2,18,530
Change	-	-41.64%	-15.62%	20.02%	12.22%	-7.58%	-0.85%	-0.78%
P/E ratio	164x	55.7x	61.9x	35.3x	16.6x	18.1x	15.7x	13.9x
PBR	3.62x	1.8x	1.43x	1.75x	1.87x	1.64x	1.51x	1.4x
PEG	-	1x	-2.5x	0x	0x	-1.3x	1x	1.1x
Capitalization / Revenue	4.8x	2.11x	1.64x	1.91x	2.16x	1.81x	1.74x	1.67x
EV / Revenue	5.37x	2.56x	2.01x	2.34x	2.55x	2.18x	2.08x	1.98x
EV / EBITDA	30.3x	13.1x	10.4x	11.2x	11.3x	10x	9.45x	8.64x
EV / EBIT	46.7x	17.4x	13.9x	13.7x	13.7x	11.7x	10.8x	9.91x
EV / FCF	182x	200x	36.4x	25x	23.9x	21.8x	20.3x	18.8x
FCF Yield	0.55%	0.5%	2.74%	4%	4.19%	4.59%	4.92%	5.33%
Dividend per Share ²	-	-	-	-	1	1.506	1.647	1.793
Rate of return	-	-	-	-	0.88%	1.42%	1.55%	1.69%
EPS ²	1.09	1.72	1.29	2.72	6.85	5.866	6.751	7.617
Distribution rate	-	-	-	-	14.6%	25.7%	24.4%	23.5%
Net sales ¹	67,418	82,722	88,898	91,361	94,425	1,01,792	1,06,038	1,10,547
EBITDA ¹	11,949	16,125	17,085	19,156	21,231	22,181	23,318	25,287
EBIT ¹	7,766	12,121	12,863	15,601	17,551	19,050	20,342	22,055
Net income ¹	1,995	3,145	2,354	4,972	12,404	10,388	11,677	12,769
Net Debt ¹	38,447	36,754	32,249	39,813	36,331	37,775	35,898	34,182
Reference price ²	178.26	95.85	79.90	96.01	113.47	106.16	106.16	106.16
Nbr of stocks (in thousands)	18,17,127	18,23,058	18,29,779	18,16,000	17,97,934	17,36,511	-	-
Announcement Date	10/11/21	08/11/22	08/11/23	14/11/24	13/11/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WALT DISNEY COMPANY (THE)	17.85x	2.16x	9.9x	1.44%	18TCr
FORMULA ONE GROUP	69.24x	6.44x	29.03x	-.--%	2.3TCr
TBS HOLDINGS,INC.	17.84x	1.88x	18.5x	1.28%	567.87Cr
ORIENTAL PEARL GROUP CO.,LTD.	55.68x	-	-	1.61%	523.46Cr
ITV PLC	11.44x	0.95x	5.93x	6.26%	408.06Cr
FUJI MEDIA HOLDINGS, INC.	31.32x	1.72x	62.63x	3.15%	367.12Cr
CANAL+ SA	12.37x	0.59x	4.66x	1.26%	312.33Cr
MFE-MEDIAFOREUROPE N.V.	8.06x	0.71x	3.1x	5.99%	263.01Cr
BEIJING GEHUA CATV NETWORK CO.,LTD.	35.7x	-	-	1.58%	168.16Cr
Average	28.83x	2.06x	19.11x	2.51%	2.57TCr
Weighted average by Cap.	23.88x	2.52x	12.72x	1.46%