Walt Disney Co banner

Walt Disney Co
DUS:WDP

Watchlist Manager
Walt Disney Co Logo
Walt Disney Co
DUS:WDP
Watchlist
Price: 83.85 EUR 0.36% Market Closed
Market Cap: €251.3B

Multiples-Based Value

The Multiples-Based Value for Walt Disney Co (WDP) under the Base Case is hidden EUR. Compared with the current market price of 83.85 EUR, the stock appears hidden .

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

WDP Multiples-Based Value
LOCKED
Unlock
Worst Case
Base Case
Best Case

Multiples Across Competitors

WDP Competitors Multiples
Walt Disney Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Walt Disney Co
DUS:WDP
174.2B EUR 1.8 14.2 10.7 14.9
US
Netflix Inc
NASDAQ:NFLX
416.6B USD 9.2 37.9 14 31.6
LU
Spotify Technology SA
NYSE:SPOT
100.6B USD 5 38.6 33.3 34.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
67.8B USD 1.8 93.3 5.1 73.2
US
TKO Group Holdings Inc
NYSE:TKO
39.5B USD 9.1 172.7 27.8 41.8
US
Live Nation Entertainment Inc
NYSE:LYV
36.7B USD 1.4 -665 19.8 30
NL
Universal Music Group NV
AEX:UMG
31.4B EUR 2.5 20.5 16.8 16.8
FR
Bollore SE
PAR:BOL
13.5B EUR 4.6 38.7 -40.5 -40.5
US
Roku Inc
NASDAQ:ROKU
14.4B USD 3.1 163.8 182.7 -4 735.6
CN
Tencent Music Entertainment Group
NYSE:TME
14.1B USD 3 8.8 8.2 8.2
US
Endeavor Group Holdings Inc
NYSE:EDR
13.8B USD 1.9 -17.6 34.6 -207.1
P/E Multiple
Earnings Growth PEG
US
Walt Disney Co
DUS:WDP
Average P/E: 65.4
14.2
6%
2.4
US
Netflix Inc
NASDAQ:NFLX
37.9
21%
1.8
LU
Spotify Technology SA
NYSE:SPOT
38.6
22%
1.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
93.3
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
172.7
31%
5.6
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -665 N/A N/A
NL
Universal Music Group NV
AEX:UMG
20.5
14%
1.5
FR
Bollore SE
PAR:BOL
38.7
N/A N/A
US
Roku Inc
NASDAQ:ROKU
163.8
93%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
8.8
10%
0.9
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -17.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Walt Disney Co
DUS:WDP
Average EV/EBITDA: 35.3
10.7
11%
1
US
Netflix Inc
NASDAQ:NFLX
14
-7%
N/A
LU
Spotify Technology SA
NYSE:SPOT
33.3
30%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
27.8
22%
1.3
US
Live Nation Entertainment Inc
NYSE:LYV
19.8
21%
0.9
NL
Universal Music Group NV
AEX:UMG
16.8
22%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -40.5 N/A N/A
US
Roku Inc
NASDAQ:ROKU
182.7
149%
1.2
CN
Tencent Music Entertainment Group
NYSE:TME
8.2
25%
0.3
US
Endeavor Group Holdings Inc
NYSE:EDR
34.6
77%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Walt Disney Co
DUS:WDP
Average EV/EBIT: 31.4
14.9
16%
0.9
US
Netflix Inc
NASDAQ:NFLX
31.6
20%
1.6
LU
Spotify Technology SA
NYSE:SPOT
34.9
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
73.2
11%
6.7
US
TKO Group Holdings Inc
NYSE:TKO
41.8
28%
1.5
US
Live Nation Entertainment Inc
NYSE:LYV
30
23%
1.3
NL
Universal Music Group NV
AEX:UMG
16.8
14%
1.2
FR
Bollore SE
PAR:BOL
Negative Multiple: -40.5 N/A N/A
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 735.6 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
8.2
14%
0.6
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -207.1 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett