Valuation Walt Disney Company (The)

Equities

Market Closed - Nyse Other stock markets 21:03:16 10/12/2025 GMT			5-day change	1st Jan Change
108.83 ^USD	+1.69%		+2.92%	-2.26%

11:09pm	Cost-cutting may create more 'Avatar' films after 'Fire and Ash'	RE
12-10	Alphabet's YouTube TV to Launch Genre-Specific Plans in Early 2026	MT

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	194,293	-	-
Change	-	-46.05%	-16.33%	19.26%	17.01%	-4.76%	-	-
Enterprise Value (EV) ¹	362,368	211,494	178,448	214,167	240,343	230,267	228,254	228,478
Change	-	-41.64%	-15.62%	20.02%	12.22%	-4.19%	-0.87%	0.1%
P/E ratio	164x	55.7x	61.9x	35.3x	16.6x	18.6x	16.4x	14.3x
PBR	3.62x	1.8x	1.43x	1.75x	1.87x	1.67x	1.54x	1.42x
PEG	-	1x	-2.5x	0x	0x	-1.3x	1.2x	1x
Capitalization / Revenue	4.8x	2.11x	1.64x	1.91x	2.16x	1.93x	1.85x	1.78x
EV / Revenue	5.37x	2.56x	2.01x	2.34x	2.55x	2.29x	2.18x	2.09x
EV / EBITDA	30.3x	13.1x	10.4x	11.2x	11.3x	10.6x	9.81x	9.23x
EV / EBIT	46.7x	17.4x	13.9x	13.7x	13.7x	12.1x	11x	10.1x
EV / FCF	182x	200x	36.4x	25x	23.9x	23.6x	22.1x	22x
FCF Yield	0.55%	0.5%	2.74%	4%	4.19%	4.24%	4.53%	4.55%
Dividend per Share ²	-	-	-	-	-	1.473	1.605	1.754
Rate of return	-	-	-	-	-	1.35%	1.47%	1.61%
EPS ²	1.09	1.72	1.29	2.72	6.85	5.85	6.648	7.613
Distribution rate	-	-	-	-	-	25.2%	24.1%	23%
Net sales ¹	67,418	82,722	88,898	91,361	94,425	100,532	104,876	109,084
EBITDA ¹	11,949	16,125	17,085	19,156	21,231	21,684	23,260	24,754
EBIT ¹	7,766	12,121	12,863	15,601	17,551	19,065	20,765	22,704
Net income ¹	1,995	3,145	2,354	4,972	12,404	10,309	11,610	12,992
Net Debt ¹	38,447	36,754	32,249	39,813	36,331	35,974	33,961	34,185
Reference price ²	178.26	95.85	79.90	96.01	113.47	108.83	108.83	108.83
Nbr of stocks (in thousands)	1,817,127	1,823,058	1,829,779	1,816,000	1,797,934	1,785,289	-	-
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)	18.29x	2.26x	10.47x	1.38%	191B
FORMULA ONE GROUP	41.5x	5.97x	25.69x	-.--%	22.94B
TBS HOLDINGS,INC.	18.11x	1.77x	16.85x	1.3%	5.53B
FUJI MEDIA HOLDINGS, INC.	29.38x	1.67x	75.27x	1.48%	4.61B
ITV PLC	15.95x	0.98x	6.06x	5.94%	4.07B
CANAL+ SA	17.93x	0.48x	3.69x	1.7%	3.27B
MFE-MEDIAFOREUROPE N.V.	7.4x	0.85x	7.2x	7.33%	2.65B
Average	21.22x	2.00x	20.75x	2.73%	33.45B
Weighted average by Cap.	20.61x	2.54x	13.18x	1.39%