Valuation Walt Disney Company (The)

Equities

Market Closed - Nyse Other stock markets 02:30:55 23/01/2026 am IST			5-day change	1st Jan Change
113.21 ^USD	+0.02%		-0.18%	-0.49%

04:34am	Walt Disney Closes In On CEO Replacement	MT
23/01	Disney Expects to Announce Next CEO Early This Year	DJ

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	2,02,113	-	-
Change	-	-46.05%	-16.33%	19.26%	17.01%	-0.93%	-	-
Enterprise Value (EV) ¹	3,62,368	2,11,494	1,78,448	2,14,167	2,40,343	2,38,375	2,37,376	2,36,281
Change	-	-41.64%	-15.62%	20.02%	12.22%	-0.82%	-0.42%	-0.46%
P/E ratio	164x	55.7x	61.9x	35.3x	16.6x	19.3x	17.2x	14.9x
PBR	3.62x	1.8x	1.43x	1.75x	1.87x	1.75x	1.61x	1.47x
PEG	-	1x	-2.5x	0x	0x	-1.4x	1.4x	1x
Capitalization / Revenue	4.8x	2.11x	1.64x	1.91x	2.16x	2.01x	1.92x	1.85x
EV / Revenue	5.37x	2.56x	2.01x	2.34x	2.55x	2.37x	2.26x	2.17x
EV / EBITDA	30.3x	13.1x	10.4x	11.2x	11.3x	11x	10.3x	9.53x
EV / EBIT	46.7x	17.4x	13.9x	13.7x	13.7x	12.6x	11.5x	10.4x
EV / FCF	182x	200x	36.4x	25x	23.9x	23.7x	22.6x	22.4x
FCF Yield	0.55%	0.5%	2.74%	4%	4.19%	4.23%	4.43%	4.46%
Dividend per Share ²	-	-	-	-	1	1.47	1.603	1.754
Rate of return	-	-	-	-	0.88%	1.3%	1.42%	1.55%
EPS ²	1.09	1.72	1.29	2.72	6.85	5.873	6.588	7.598
Distribution rate	-	-	-	-	14.6%	25%	24.3%	23.1%
Net sales ¹	67,418	82,722	88,898	91,361	94,425	1,00,500	1,05,044	1,09,090
EBITDA ¹	11,949	16,125	17,085	19,156	21,231	21,589	22,989	24,784
EBIT ¹	7,766	12,121	12,863	15,601	17,551	18,981	20,640	22,663
Net income ¹	1,995	3,145	2,354	4,972	12,404	10,430	11,528	13,018
Net Debt ¹	38,447	36,754	32,249	39,813	36,331	36,262	35,264	34,169
Reference price ²	178.26	95.85	79.90	96.01	113.47	113.21	113.21	113.21
Nbr of stocks (in thousands)	18,17,127	18,23,058	18,29,779	18,16,000	17,97,934	17,85,289	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WALT DISNEY COMPANY (THE)	19.28x	2.37x	11.04x	1.3%	20TCr
FORMULA ONE GROUP	39.47x	5.71x	24.52x	-.--%	2.17TCr
TBS HOLDINGS,INC.	19.62x	2.01x	19.8x	1.18%	613.67Cr
ORIENTAL PEARL GROUP CO.,LTD.	65.94x	-	-	1.43%	572.32Cr
FUJI MEDIA HOLDINGS, INC.	34.4x	1.83x	73.72x	1.27%	509.8Cr
ITV PLC	14.85x	0.98x	6.02x	6.06%	406.84Cr
CANAL+ SA	17.69x	0.51x	3.9x	1.4%	352.08Cr
Average	30.18x	2.23x	23.17x	1.81%	3.55TCr
Weighted average by Cap.	22.34x	2.60x	13.60x	1.26%