Valuation Walt Disney Company (The)

Equities

Market Closed - Nyse Other stock markets 21:01:57 09/09/2024 BST			5-day change	1st Jan Change
88.34 ^USD	+0.45%		-2.26%	-2.16%

09-09	Sector Update: Consumer Stocks Rise in Late Afternoon Trading	MT
09-09	Sector Update: Consumer Stocks Rise in Afternoon Trading	MT

Fiscal Period: September	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	234,756	224,220	307,403	171,969	148,304	160,425	-	-
Change	-	-4.49%	37.1%	-44.06%	-13.76%	8.17%	-	-
Enterprise Value (EV) ¹	276,324	264,934	345,850	208,723	180,553	200,756	196,791	194,226
Change	-	-4.12%	30.54%	-39.65%	-13.5%	11.19%	-1.97%	-1.3%
P/E ratio	19.6x	-78.5x	155x	54.8x	62.8x	26x	19.3x	16.4x
PBR	2.61x	2.64x	3.44x	1.77x	1.45x	1.58x	1.51x	1.42x
PEG	-	1x	-1x	0.9x	-2.5x	0x	0.6x	0.9x
Capitalization / Revenue	3.37x	3.43x	4.56x	2.08x	1.67x	1.76x	1.68x	1.61x
EV / Revenue	3.97x	4.05x	5.13x	2.52x	2.03x	2.2x	2.06x	1.95x
EV / EBITDA	15.3x	21x	28.9x	12.9x	10.6x	11.3x	10.3x	9.38x
EV / EBIT	18.6x	32.7x	44.5x	17.2x	14x	13x	12x	11x
EV / FCF	249x	73.7x	174x	197x	36.9x	25.9x	24x	21.7x
FCF Yield	0.4%	1.36%	0.57%	0.51%	2.71%	3.86%	4.17%	4.61%
Dividend per Share ²	1.76	0.88	-	-	-	0.7496	0.9068	1.004
Rate of return	1.35%	0.71%	-	-	-	0.85%	1.03%	1.14%
EPS ²	6.64	-1.58	1.09	1.72	1.29	3.397	4.576	5.372
Distribution rate	26.5%	-55.7%	-	-	-	22.1%	19.8%	18.7%
Net sales ¹	69,570	65,388	67,418	82,722	88,898	91,233	95,316	99,778
EBITDA ¹	18,041	12,636	11,949	16,125	17,085	17,767	19,147	20,697
EBIT ¹	14,868	8,108	7,766	12,121	12,863	15,437	16,466	17,634
Net income ¹	11,054	-2,864	1,995	3,145	2,354	6,230	8,390	9,806
Net Debt ¹	41,568	40,714	38,447	36,754	32,249	40,330	36,366	33,801
Reference price ²	130.32	124.08	169.17	94.33	81.05	88.34	88.34	88.34
Nbr of stocks (in thousands)	1,801,379	1,807,063	1,817,127	1,823,058	1,829,779	1,816,000	-	-
Announcement Date	07/11/19	12/11/20	10/11/21	08/11/22	08/11/23	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
WALT DISNEY COMPANY (THE)	26.01x	2.2x	11.3x	+0.85%	160B
FORMULA ONE GROUP	66.13x	4.92x	21.87x	-.--%	17.65B
THE LIBERTY SIRIUSXM GROUP	9.91x	1.8x	6.07x	-	7.28B
PARAMOUNT GLOBAL	-1.17x	0.65x	6.35x	+1.97%	7.35B
TBS HOLDINGS,INC.	16.38x	-	-	+1.40%	4.51B
ITV PLC	9.29x	0.98x	6.04x	+6.37%	4.04B
MBC GROUP	45.91x	3x	46.59x	-	3.92B
FUJI MEDIA HOLDINGS, INC.	12.39x	1.27x	13.27x	+2.98%	2.57B
Average	23.10x	2.12x	15.93x	+2.26%	25.97B
Weighted average by Cap.	27.56x	2.35x	12.45x	+0.97%