Valuation Walt Disney Company (The)

Equities

Market Closed - Nyse Other stock markets 04:00:39 2024-09-16 pm EDT			5-day change	1st Jan Change
91.85 ^USD	+1.44%		+4.45%	+1.73%

Sep. 16	'Shogun' Gives Disney Top Emmy for First Time in 19 Years	MT
Sep. 16	Communications Services Climb Amid Deal Speculation - Communications Services Roundup	DJ

Fiscal Period: September	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	234,756	224,220	307,403	171,969	148,304	164,439	-	-
Change	-	-4.49%	37.1%	-44.06%	-13.76%	10.88%	-	-
Enterprise Value (EV) ¹	276,324	264,934	345,850	208,723	180,553	204,775	201,051	198,712
Change	-	-4.12%	30.54%	-39.65%	-13.5%	13.42%	-1.82%	-1.16%
P/E ratio	19.6x	-78.5x	155x	54.8x	62.8x	27x	20.1x	17.1x
PBR	2.61x	2.64x	3.44x	1.77x	1.45x	1.65x	1.57x	1.47x
PEG	-	1x	-1x	0.9x	-2.5x	0x	0.6x	1x
Capitalization / Revenue	3.37x	3.43x	4.56x	2.08x	1.67x	1.8x	1.73x	1.65x
EV / Revenue	3.97x	4.05x	5.13x	2.52x	2.03x	2.24x	2.11x	1.99x
EV / EBITDA	15.3x	21x	28.9x	12.9x	10.6x	11.5x	10.5x	9.63x
EV / EBIT	18.6x	32.7x	44.5x	17.2x	14x	13.3x	12.2x	11.3x
EV / FCF	249x	73.7x	174x	197x	36.9x	26.5x	24.6x	22.5x
FCF Yield	0.4%	1.36%	0.57%	0.51%	2.71%	3.77%	4.07%	4.45%
Dividend per Share ²	1.76	0.88	-	-	-	0.7496	0.9068	1.004
Rate of return	1.35%	0.71%	-	-	-	0.82%	0.99%	1.09%
EPS ²	6.64	-1.58	1.09	1.72	1.29	3.397	4.567	5.373
Distribution rate	26.5%	-55.7%	-	-	-	22.1%	19.9%	18.7%
Net sales ¹	69,570	65,388	67,418	82,722	88,898	91,223	95,289	99,737
EBITDA ¹	18,041	12,636	11,949	16,125	17,085	17,771	19,108	20,635
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	8,367	9,776
Net Debt ¹	41,568	40,714	38,447	36,754	32,249	40,336	36,612	34,274
Reference price ²	130.32	124.08	169.17	94.33	81.05	91.85	91.85	91.85
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	11/7/19	11/12/20	11/10/21	11/8/22	11/8/23	-	-	-

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)	26.66x	2.24x	11.53x	+0.83%	164B
FORMULA ONE GROUP	66.53x	4.92x	21.88x	-.--%	17.66B
PARAMOUNT GLOBAL	-1.2x	0.66x	6.4x	+1.92%	7.51B
TBS HOLDINGS,INC.	16.36x	-	-	+1.40%	4.58B
ITV PLC	9.4x	0.99x	6.1x	+6.30%	4.1B
MBC GROUP	46.95x	3.08x	47.77x	-	4.01B
FUJI MEDIA HOLDINGS, INC.	12x	1.25x	13.06x	+3.08%	2.53B
COGECO COMMUNICATIONS INC.	8.46x	2.59x	5.38x	+5.10%	2.07B
Average	23.14x	2.25x	16.02x	+2.66%	25.86B
Weighted average by Cap.	28.51x	2.40x	12.80x	+0.99%