Valuation Walt Disney Company (The)

Equities

Real-time Estimate Cboe BZX Other stock markets 03:28:38 2025-12-08 pm EST			5-day change	1st Jan Change
107.84 ^USD	+2.42%		+0.95%	-3.20%

10:08am	How are US media firms stacking up as takeover battle for Warner Bros intensifies	RE
Dec. 05	Warner Bros, Netflix's $72 billion deal turns spotlight on performance of media titans	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	187,991	-	-
Change	-	-46.05%	-16.33%	19.26%	17.01%	-7.85%	-	-
Enterprise Value (EV) ¹	362,368	211,494	178,448	214,167	240,343	223,965	221,952	222,176
Change	-	-41.64%	-15.62%	20.02%	12.22%	-6.81%	-0.9%	0.1%
P/E ratio	164x	55.7x	61.9x	35.3x	16.6x	18x	15.8x	13.8x
PBR	3.62x	1.8x	1.43x	1.75x	1.87x	1.62x	1.49x	1.37x
PEG	-	1x	-2.5x	0x	0x	-1.2x	1.2x	1x
Capitalization / Revenue	4.8x	2.11x	1.64x	1.91x	2.16x	1.87x	1.79x	1.72x
EV / Revenue	5.37x	2.56x	2.01x	2.34x	2.55x	2.23x	2.12x	2.04x
EV / EBITDA	30.3x	13.1x	10.4x	11.2x	11.3x	10.3x	9.54x	8.98x
EV / EBIT	46.7x	17.4x	13.9x	13.7x	13.7x	11.7x	10.7x	9.79x
EV / FCF	182x	200x	36.4x	25x	23.9x	22.9x	21.5x	21.4x
FCF Yield	0.55%	0.5%	2.74%	4%	4.19%	4.36%	4.66%	4.68%
Dividend per Share ²	-	-	-	-	-	1.473	1.605	1.754
Rate of return	-	-	-	-	-	1.4%	1.52%	1.67%
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	105.30	105.30	105.30
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	11/10/21	11/8/22	11/8/23	11/14/24	11/13/25	-	-	-

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)	18x	2.23x	10.33x	1.4%	188B
FORMULA ONE GROUP	41.36x	5.96x	25.62x	-.--%	22.87B
TBS HOLDINGS,INC.	18.09x	1.77x	16.82x	1.3%	5.58B
FUJI MEDIA HOLDINGS, INC.	28.78x	1.65x	74.07x	1.51%	4.55B
ITV PLC	16.1x	0.99x	6.11x	5.88%	4.12B
CANAL+ SA	18.32x	0.49x	3.76x	1.66%	3.35B
MFE-MEDIAFOREUROPE N.V.	9.37x	0.85x	7.01x	7.19%	2.69B
Average	21.43x	1.99x	20.53x	2.71%	33.02B
Weighted average by Cap.	20.40x	2.51x	13.04x	1.41%