Valuation Walt Disney Company (The)

Equities

Real-time Estimate Cboe BZX Other stock markets 15:47:32 14/07/2025 BST			5-day change	1st Jan Change
119.92 ^USD	+0.05%		-2.76%	+7.56%

11:55am	MoffettNathanson Raises Price Target on Walt Disney to $140 From $130, Keeps Buy Rating	MT
09:32am	The new Superman takes off with $217 million at the global box office

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	227,672	317,125	181,212	146,620	174,354	215,496	-	-
Change	-	39.29%	-42.86%	-19.09%	18.92%	23.6%	-	-
Enterprise Value (EV) ¹	268,386	355,572	217,966	178,869	214,167	251,190	246,729	242,407
Change	-	32.49%	-38.7%	-17.94%	19.73%	17.29%	-1.78%	-1.75%
P/E ratio	-79.7x	160x	57.8x	62.1x	35.3x	22.5x	21.6x	19x
PBR	2.68x	3.54x	1.86x	1.44x	1.75x	2.01x	1.85x	1.7x
PEG	-	-1x	1x	-2.5x	0x	0.2x	5.07x	1.4x
Capitalization / Revenue	3.48x	4.7x	2.19x	1.65x	1.91x	2.26x	2.15x	2.06x
EV / Revenue	4.1x	5.27x	2.63x	2.01x	2.34x	2.64x	2.46x	2.32x
EV / EBITDA	21.2x	29.8x	13.5x	10.5x	11.2x	12.7x	11.4x	10.2x
EV / EBIT	33.1x	45.8x	18x	13.9x	13.7x	14.3x	13.1x	11.8x
EV / FCF	74.7x	179x	206x	36.5x	25x	29.4x	28.5x	24.9x
FCF Yield	1.34%	0.56%	0.49%	2.74%	4%	3.4%	3.51%	4.02%
Dividend per Share ²	0.88	-	-	-	-	0.9569	1.057	1.177
Rate of return	0.7%	-	-	-	-	0.8%	0.88%	0.98%
EPS ²	-1.58	1.09	1.72	1.29	2.72	5.322	5.549	6.309
Distribution rate	-55.7%	-	-	-	-	18%	19.1%	18.6%
Net sales ¹	65,388	67,418	82,722	88,898	91,361	95,161	100,295	104,620
EBITDA ¹	12,636	11,949	16,125	17,085	19,156	19,794	21,695	23,750
EBIT ¹	8,108	7,766	12,121	12,863	15,601	17,575	18,904	20,602
Net income ¹	-2,864	1,995	3,145	2,354	4,972	9,757	10,058	11,276
Net Debt ¹	40,714	38,447	36,754	32,249	39,813	35,694	31,233	26,911
Reference price ²	125.99	174.52	99.40	80.13	96.01	119.87	119.87	119.87
Nbr of stocks (in thousands)	1,807,063	1,817,127	1,823,058	1,829,779	1,816,000	1,797,746	-	-
Announcement Date	12/11/20	10/11/21	08/11/22	08/11/23	14/11/24	-	-	-

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)	22.52x	2.64x	12.69x	0.8%	215B
FORMULA ONE GROUP	71.03x	6.56x	28.78x	-.--%	25.48B
PARAMOUNT GLOBAL	11.95x	0.72x	7.37x	1.57%	9.01B
TBS HOLDINGS,INC.	17.47x	1.62x	17.46x	1.53%	5.2B
FUJI MEDIA HOLDINGS, INC.	41.53x	1.62x	41.87x	1.42%	5.11B
ITV PLC	13.69x	0.95x	5.94x	5.99%	4.02B
CANAL+ SA	18.75x	0.49x	3.67x	1.31%	3.07B
Average	28.13x	2.08x	16.83x	1.8%	38.2B
Weighted average by Cap.	26.88x	2.86x	14.49x	0.86%