Valuation Walt Disney Company (The)

Equities

Market Closed - Nyse Other stock markets 20:00:27 11/03/2026 GMT			Pre-market 10:17:19
100.89 ^USD	-0.42%		101.00	+0.11%

10:09am	'Sinners' and 'One Battle After Another' face off at drama-filled Oscars	RE
07:07am	RTL Group expects streaming unit to turn profit in 2026	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	323,921	174,740	146,199	174,354	204,012	178,729	-	-
Change	-	-46.05%	-16.33%	19.26%	17.01%	-12.39%	-	-
Enterprise Value (EV) ¹	362,368	211,494	178,448	214,167	240,343	215,427	213,584	212,786
Change	-	-41.64%	-15.62%	20.02%	12.22%	-10.37%	-0.86%	-0.37%
P/E ratio	164x	55.7x	61.9x	35.3x	16.6x	17.1x	15.2x	13.5x
PBR	3.62x	1.8x	1.43x	1.75x	1.87x	1.59x	1.47x	1.35x
PEG	-	1x	-2.5x	0x	0x	-1.2x	1.2x	1.1x
Capitalization / Revenue	4.8x	2.11x	1.64x	1.91x	2.16x	1.77x	1.7x	1.63x
EV / Revenue	5.37x	2.56x	2.01x	2.34x	2.55x	2.13x	2.03x	1.94x
EV / EBITDA	30.3x	13.1x	10.4x	11.2x	11.3x	9.95x	9.27x	8.55x
EV / EBIT	46.7x	17.4x	13.9x	13.7x	13.7x	11.5x	10.4x	9.57x
EV / FCF	182x	200x	36.4x	25x	23.9x	21.3x	20.3x	18.9x
FCF Yield	0.55%	0.5%	2.74%	4%	4.19%	4.7%	4.93%	5.29%
Dividend per Share ²	-	-	-	-	1	1.505	1.605	1.777
Rate of return	-	-	-	-	0.88%	1.49%	1.59%	1.76%
EPS ²	1.09	1.72	1.29	2.72	6.85	5.896	6.627	7.469
Distribution rate	-	-	-	-	14.6%	25.5%	24.2%	23.8%
Net sales ¹	67,418	82,722	88,898	91,361	94,425	101,122	105,431	109,938
EBITDA ¹	11,949	16,125	17,085	19,156	21,231	21,648	23,040	24,873
EBIT ¹	7,766	12,121	12,863	15,601	17,551	18,745	20,458	22,235
Net income ¹	1,995	3,145	2,354	4,972	12,404	10,530	11,682	12,838
Net Debt ¹	38,447	36,754	32,249	39,813	36,331	36,698	34,856	34,058
Reference price ²	178.26	95.85	79.90	96.01	113.47	100.89	100.89	100.89
Nbr of stocks (in thousands)	1,817,127	1,823,058	1,829,779	1,816,000	1,797,934	1,771,520	-	-
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)	17.11x	2.13x	9.95x	1.49%	179B
FORMULA ONE GROUP	51.09x	4.92x	18.74x	-.--%	20.88B
TBS HOLDINGS,INC.	18.15x	1.91x	18.73x	1.26%	5.72B
ORIENTAL PEARL GROUP CO.,LTD.	59.56x	-	-	1.59%	5.25B
ITV PLC	15.5x	0.99x	6.12x	5.93%	4.14B
FUJI MEDIA HOLDINGS, INC.	24.78x	1.35x	50.07x	1.85%	3.41B
CANAL+ SA	24.7x	0.58x	4.62x	1.34%	2.98B
MFE-MEDIAFOREUROPE N.V.	9.02x	0.73x	5.99x	7.72%	2.53B
Average	27.49x	1.80x	16.32x	2.65%	27.95B
Weighted average by Cap.	21.40x	2.32x	11.46x	1.51%