Valuation Walt Disney Company (The)

Equities

Market Closed - Nyse Other stock markets 16:00:02 2026-01-16 EST			5-day change	1st Jan Change
111.20 ^USD	-1.95%		-4.04%	-2.26%

01-16	Citigroup Adjusts Price Target on Walt Disney to $140 From $145, Maintains Buy Rating	MT
01-16	PRESS DIGEST-New York Times business news - January 16	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	198,524	-	-
Change	-	-46.05%	-16.33%	19.26%	17.01%	-2.69%	-	-
Enterprise Value (EV) ¹	362,368	211,494	178,448	214,167	240,343	234,692	233,795	232,942
Change	-	-41.64%	-15.62%	20.02%	12.22%	-2.35%	-0.38%	-0.36%
P/E ratio	164x	55.7x	61.9x	35.3x	16.6x	18.9x	16.9x	14.6x
PBR	3.62x	1.8x	1.43x	1.75x	1.87x	1.72x	1.59x	1.47x
PEG	-	1x	-2.5x	0x	0x	-1.3x	1.4x	1x
Capitalization / Revenue	4.8x	2.11x	1.64x	1.91x	2.16x	1.97x	1.89x	1.82x
EV / Revenue	5.37x	2.56x	2.01x	2.34x	2.55x	2.33x	2.23x	2.13x
EV / EBITDA	30.3x	13.1x	10.4x	11.2x	11.3x	10.9x	10.1x	9.34x
EV / EBIT	46.7x	17.4x	13.9x	13.7x	13.7x	12.4x	11.3x	10.3x
EV / FCF	182x	200x	36.4x	25x	23.9x	23.5x	22.3x	22.1x
FCF Yield	0.55%	0.5%	2.74%	4%	4.19%	4.26%	4.48%	4.52%
Dividend per Share ²	-	-	-	-	1	1.473	1.605	1.753
Rate of return	-	-	-	-	0.88%	1.32%	1.44%	1.58%
EPS ²	1.09	1.72	1.29	2.72	6.85	5.873	6.588	7.598
Distribution rate	-	-	-	-	14.6%	25.1%	24.4%	23.1%
Net sales ¹	67,418	82,722	88,898	91,361	94,425	100,532	105,076	109,237
EBITDA ¹	11,949	16,125	17,085	19,156	21,231	21,603	23,042	24,934
EBIT ¹	7,766	12,121	12,863	15,601	17,551	18,981	20,640	22,663
Net income ¹	1,995	3,145	2,354	4,972	12,404	10,430	11,528	13,018
Net Debt ¹	38,447	36,754	32,249	39,813	36,331	36,168	35,271	34,418
Reference price ²	178.26	95.85	79.90	96.01	113.47	111.20	111.20	111.20
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WALT DISNEY COMPANY (THE)	18.94x	2.33x	10.86x	1.32%	199B
FORMULA ONE GROUP	40.32x	5.81x	24.97x	-.--%	22.13B
ORIENTAL PEARL GROUP CO.,LTD.	74.5x	-	-	1.27%	6.47B
TBS HOLDINGS,INC.	19.62x	1.99x	19.13x	1.19%	6.1B
FUJI MEDIA HOLDINGS, INC.	32.98x	1.85x	79.54x	1.3%	5.18B
ITV PLC	14.84x	0.97x	6.03x	6.03%	4.03B
CANAL+ SA	18.09x	0.52x	3.98x	1.56%	3.57B
Average	31.33x	2.25x	24.08x	1.81%	35.14B
Weighted average by Cap.	22.55x	2.59x	13.68x	1.28%