Walt Disney Co
SGO:DIS

Watchlist Manager
Walt Disney Co Logo
Walt Disney Co
SGO:DIS
Watchlist
Price: 105.9 USD Market Closed
Market Cap: $190.4B

Relative Value

The Relative Value of one DIS stock under the Base Case scenario is 143.58 USD. Compared to the current market price of 105.9 USD, Walt Disney Co is Undervalued by 26%.

Relative 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.

DIS Relative Value
Base Case
143.58 USD
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

DIS 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
SGO:DIS
202.4B USD 2.1 16.3 12.1 16.8
US
Netflix Inc
NASDAQ:NFLX
391B USD 8.7 35.6 13.1 29.7
LU
Spotify Technology SA
NYSE:SPOT
105.6B USD 5.3 64 33.2 35
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.4B USD 1.9 145.3 5.1 57
NL
Universal Music Group NV
AEX:UMG
38.7B EUR 2.5 6.9 8.2 8.2
US
TKO Group Holdings Inc
NYSE:TKO
39.5B USD 9.1 173.1 29.3 41.9
US
Live Nation Entertainment Inc
NYSE:LYV
32.7B USD 1.3 101.3 16.6 24.5
CN
Tencent Music Entertainment Group
NYSE:TME
25.7B USD 5.7 16.7 119.8 119.8
US
Warner Music Group Corp
NASDAQ:WMG
15.9B USD 2.4 43.9 15.1 21.2
US
Roku Inc
NASDAQ:ROKU
15.4B USD 3.4 -559.5 -165.1 -119
FR
Bollore SE
PAR:BOL
13.3B EUR 8.6 -7.8 -12.5 -12
P/E Multiple
Earnings Growth PEG
US
Walt Disney Co
SGO:DIS
Average P/E: 67
16.3
6%
2.7
US
Netflix Inc
NASDAQ:NFLX
35.6
22%
1.6
LU
Spotify Technology SA
NYSE:SPOT
64
42%
1.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
145.3
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.9
2%
3.4
US
TKO Group Holdings Inc
NYSE:TKO
173.1
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
101.3
7%
14.5
CN
Tencent Music Entertainment Group
NYSE:TME
16.7
22%
0.8
US
Warner Music Group Corp
NASDAQ:WMG
43.9
40%
1.1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -559.5 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.8
-39%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Walt Disney Co
SGO:DIS
Average EV/EBITDA: 28.1
12.1
10%
1.2
US
Netflix Inc
NASDAQ:NFLX
13.1
-7%
N/A
LU
Spotify Technology SA
NYSE:SPOT
33.2
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.2
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.3
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.6
18%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
119.8
22%
5.4
US
Warner Music Group Corp
NASDAQ:WMG
15.1
15%
1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -165.1 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Walt Disney Co
SGO:DIS
Average EV/EBIT: 39.3
16.8
17%
1
US
Netflix Inc
NASDAQ:NFLX
29.7
20%
1.5
LU
Spotify Technology SA
NYSE:SPOT
35
41%
0.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
57
59%
1
NL
Universal Music Group NV
AEX:UMG
8.2
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.9
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
24.5
13%
1.9
CN
Tencent Music Entertainment Group
NYSE:TME
119.8
23%
5.2
US
Warner Music Group Corp
NASDAQ:WMG
21.2
18%
1.2
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -119 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -12 N/A N/A