Walt Disney Co banner

Walt Disney Co
SWB:WDP

Watchlist Manager
Walt Disney Co Logo
Walt Disney Co
SWB:WDP
Watchlist
Price: 82.09 EUR -1.04% Market Closed
Market Cap: €226.6B

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 82.09 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
SWB:WDP
170.1B EUR 1.8 13.9 10.5 14.6
US
Netflix Inc
NASDAQ:NFLX
392.5B USD 8.7 35.7 13.2 29.8
LU
Spotify Technology SA
NYSE:SPOT
97.8B USD 4.8 37.5 32.3 33.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
67.2B USD 1.8 92.5 5.1 72.7
US
TKO Group Holdings Inc
NYSE:TKO
37.9B USD 8.7 165.6 26.8 40.2
US
Live Nation Entertainment Inc
NYSE:LYV
35B USD 1.4 -634.8 18.9 28.7
NL
Universal Music Group NV
AEX:UMG
29.7B EUR 2.4 19.4 15.9 15.9
FR
Bollore SE
PAR:BOL
13.5B EUR 4.6 38.8 -40.7 -40.7
CN
Tencent Music Entertainment Group
NYSE:TME
14.3B USD 3 9 8.3 8.3
US
Endeavor Group Holdings Inc
NYSE:EDR
13.8B USD 1.9 -17.6 34.6 -207.1
US
Roku Inc
NASDAQ:ROKU
13B USD 2.8 148 161.7 -4 190.6
P/E Multiple
Earnings Growth PEG
US
Walt Disney Co
SWB:WDP
Average P/E: 62.3
13.9
6%
2.3
US
Netflix Inc
NASDAQ:NFLX
35.7
21%
1.7
LU
Spotify Technology SA
NYSE:SPOT
37.5
22%
1.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
92.5
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
165.6
31%
5.3
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -634.8 N/A N/A
NL
Universal Music Group NV
AEX:UMG
19.4
14%
1.4
FR
Bollore SE
PAR:BOL
38.8
N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
9
10%
0.9
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -17.6 N/A N/A
US
Roku Inc
NASDAQ:ROKU
148
93%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Walt Disney Co
SWB:WDP
Average EV/EBITDA: 32.7
10.5
11%
1
US
Netflix Inc
NASDAQ:NFLX
13.2
-7%
N/A
LU
Spotify Technology SA
NYSE:SPOT
32.3
30%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
26.8
22%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
18.9
21%
0.9
NL
Universal Music Group NV
AEX:UMG
15.9
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -40.7 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
8.3
25%
0.3
US
Endeavor Group Holdings Inc
NYSE:EDR
34.6
77%
0.4
US
Roku Inc
NASDAQ:ROKU
161.7
149%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Walt Disney Co
SWB:WDP
Average EV/EBIT: 30.5
14.6
16%
0.9
US
Netflix Inc
NASDAQ:NFLX
29.8
20%
1.5
LU
Spotify Technology SA
NYSE:SPOT
33.7
30%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
72.7
11%
6.6
US
TKO Group Holdings Inc
NYSE:TKO
40.2
28%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
28.7
23%
1.2
NL
Universal Music Group NV
AEX:UMG
15.9
14%
1.1
FR
Bollore SE
PAR:BOL
Negative Multiple: -40.7 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
8.3
14%
0.6
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -207.1 N/A N/A
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 190.6 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