Valuation Walt Disney Company (The)

Equities

Market Closed - Nyse Other stock markets 16:00:03 2026-05-15 EDT			5-day change	1st Jan Change
102.72 ^USD	-2.56%		-4.91%	-9.71%

05-15	ValueAct Holdings reports share stake in KKR, cuts in Meta, Amazon, raises in Visa	RE
05-15	Soros Fund Management cuts share stake in Amazon, Tesla, raises in Apple	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	178,374	-	-
Change	-	-46.05%	-16.33%	19.26%	17.01%	-12.57%	-	-
Enterprise Value (EV) ¹	362,368	211,494	178,448	214,167	240,343	216,149	214,272	212,556
Change	-	-41.64%	-15.62%	20.02%	12.22%	-10.07%	-0.87%	-0.8%
P/E ratio	164x	55.7x	61.9x	35.3x	16.6x	17.5x	15.2x	13.5x
PBR	3.62x	1.8x	1.43x	1.75x	1.87x	1.58x	1.46x	1.36x
PEG	-	1x	-2.5x	0x	0x	-1.2x	1x	1.1x
Capitalization / Revenue	4.8x	2.11x	1.64x	1.91x	2.16x	1.75x	1.68x	1.61x
EV / Revenue	5.37x	2.56x	2.01x	2.34x	2.55x	2.12x	2.02x	1.92x
EV / EBITDA	30.3x	13.1x	10.4x	11.2x	11.3x	9.74x	9.19x	8.41x
EV / EBIT	46.7x	17.4x	13.9x	13.7x	13.7x	11.3x	10.5x	9.64x
EV / FCF	182x	200x	36.4x	25x	23.9x	21.2x	19.8x	18.3x
FCF Yield	0.55%	0.5%	2.74%	4%	4.19%	4.71%	5.05%	5.48%
Dividend per Share ²	-	-	-	-	1	1.506	1.647	1.793
Rate of return	-	-	-	-	0.88%	1.47%	1.6%	1.75%
EPS ²	1.09	1.72	1.29	2.72	6.85	5.871	6.771	7.617
Distribution rate	-	-	-	-	14.6%	25.7%	24.3%	23.5%
Net sales ¹	67,418	82,722	88,898	91,361	94,425	101,823	106,055	110,547
EBITDA ¹	11,949	16,125	17,085	19,156	21,231	22,181	23,318	25,287
EBIT ¹	7,766	12,121	12,863	15,601	17,551	19,050	20,342	22,055
Net income ¹	1,995	3,145	2,354	4,972	12,404	10,393	11,706	12,769
Net Debt ¹	38,447	36,754	32,249	39,813	36,331	37,775	35,898	34,182
Reference price ²	178.26	95.85	79.90	96.01	113.47	102.72	102.72	102.72
Nbr of stocks (in thousands)	1,817,127	1,823,058	1,829,779	1,816,000	1,797,934	1,736,511	-	-
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)	17.5x	2.12x	9.74x	1.47%	178B
FORMULA ONE GROUP	66.83x	6.23x	28.07x	-.--%	22.23B
TBS HOLDINGS,INC.	18.74x	1.98x	19.53x	1.22%	5.9B
ORIENTAL PEARL GROUP CO.,LTD.	50.74x	-	-	1.76%	4.76B
ITV PLC	11.07x	0.92x	5.76x	6.48%	3.85B
FUJI MEDIA HOLDINGS, INC.	30.13x	1.69x	61.2x	3.28%	3.49B
CANAL+ SA	12.56x	0.59x	4.7x	1.24%	3.1B
MFE-MEDIAFOREUROPE N.V.	7.29x	0.71x	3.38x	6.15%	2.55B
TF1	14.18x	0.49x	1.89x	9.88%	1.67B
Average	25.45x	1.84x	16.78x	3.5%	25.1B
Weighted average by Cap.	22.96x	2.45x	12.39x	1.55%