Walt Disney Co
SWB:WDP

Watchlist Manager
Walt Disney Co Logo
Walt Disney Co
SWB:WDP
Watchlist
Price: 97.89 EUR 0.67%
Market Cap: 270.3B EUR
Section:
 

Relative Value

The Relative Value of one WDP stock under the Base Case scenario is hidden EUR. Compared to the current market price of 97.89 EUR, Walt Disney Co is hidden .

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.

WDP Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

2.2
P/S
P/S
Price to Sales
2.2
vs History
52
vs Industry
34
Median 3Y
2.1
Median 5Y
2.3
Industry
1.5
Forward
2
More Details
16.7
P/E
P/E
Price to Earnings
16.7
vs History
79
vs Industry
14
Median 3Y
37.8
Median 5Y
46
Industry
17.2
Forward
17.3
More Details
11.4
P/OCF
P/OCF
Price to OCF
11.4
vs History
84
vs Industry
28
Median 3Y
13.9
Median 5Y
20.7
Industry
11.1
More Details
49.7
P/FCFE
P/FCFE
Price to FCFE
49.7
vs History
9
vs Industry
15
Median 3Y
30.5
Median 5Y
24
Industry
15.4
More Details
1.9
P/B
P/B
Price to Book Value
1.9
vs History
55
vs Industry
37
Median 3Y
1.8
Median 5Y
2
Industry
1.8
More Details
2.5
EV/S
EV/S
Enterprise Value to Sales
2.5
vs History
57
vs Industry
30
Median 3Y
2.5
Median 5Y
2.6
Industry
1.6
Forward
2.3
More Details
6.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.7
vs History
69
vs Industry
24
Median 3Y
6.7
Median 5Y
7.3
Industry
3.5
More Details
12.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12.4
vs History
80
vs Industry
23
Median 3Y
13.4
Median 5Y
16.1
Industry
8.9
Forward
10.5
More Details
17.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
17.2
vs History
88
vs Industry
22
Median 3Y
19.1
Median 5Y
25.8
Industry
12.7
Forward
12.4
More Details
13.1
EV/OCF
EV/OCF
Enterprise Value to OCF
13.1
vs History
85
vs Industry
22
Median 3Y
16.2
Median 5Y
25.1
Industry
10.5
More Details
23.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
23.6
vs History
82
vs Industry
16
Median 3Y
28.4
Median 5Y
66.8
Industry
12.7
More Details
1.4
EV/IC
EV/IC
Enterprise Value to IC
1.4
vs History
44
vs Industry
41
Median 3Y
1.3
Median 5Y
1.4
Industry
1.4
More Details

Multiples Across Competitors

WDP Competitors Multiples
Walt Disney Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Walt Disney Co
SWB:WDP
206.7B EUR 2.2 16.7 12.4 17.2
US
Netflix Inc
NASDAQ:NFLX
381.9B USD 8.9 36.8 13.6 31
LU
Spotify Technology SA
NYSE:SPOT
117.6B USD 6 71.9 44.7 47.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.6B USD 1.9 145.6 5.1 57.2
NL
Universal Music Group NV
AEX:UMG
39.9B EUR 2.6 7.1 8.4 8.4
US
TKO Group Holdings Inc
NYSE:TKO
39.6B USD 9.1 172.4 29.1 41.6
US
Live Nation Entertainment Inc
NYSE:LYV
33.6B USD 1.4 104.3 17.2 25.3
CN
Tencent Music Entertainment Group
NYSE:TME
25.8B USD 5.7 16.7 17.2 17.2
US
Roku Inc
NASDAQ:ROKU
16.3B USD 3.6 -591.5 -175.4 -126.4
US
Warner Music Group Corp
NASDAQ:WMG
15.6B USD 2.3 43.4 15 21
FR
Bollore SE
PAR:BOL
13.1B EUR 8.5 -7.7 -12.3 -11.7
P/E Multiple
Earnings Growth PEG
US
Walt Disney Co
SWB:WDP
Average P/E: 68.3
16.7
6%
2.8
US
Netflix Inc
NASDAQ:NFLX
36.8
25%
1.5
LU
Spotify Technology SA
NYSE:SPOT
71.9
42%
1.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
145.6
N/A N/A
NL
Universal Music Group NV
AEX:UMG
7.1
2%
3.5
US
TKO Group Holdings Inc
NYSE:TKO
172.4
436%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
104.3
7%
14.9
CN
Tencent Music Entertainment Group
NYSE:TME
16.7
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -591.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
43.4
40%
1.1
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.7
-39%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Walt Disney Co
SWB:WDP
Average EV/EBITDA: 18.1
12.4
10%
1.2
US
Netflix Inc
NASDAQ:NFLX
13.6
-7%
N/A
LU
Spotify Technology SA
NYSE:SPOT
44.7
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.4
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.1
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.2
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
17.2
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -175.4 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
15
15%
1
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Walt Disney Co
SWB:WDP
Average EV/EBIT: 29.6
17.2
17%
1
US
Netflix Inc
NASDAQ:NFLX
31
25%
1.2
LU
Spotify Technology SA
NYSE:SPOT
47.2
42%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
57.2
57%
1
NL
Universal Music Group NV
AEX:UMG
8.4
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.6
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.3
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
17.2
23%
0.7
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -126.4 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
21
19%
1.1
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.7 N/A N/A

See Also

Summary
WDP intrinsic value, competitors valuation, and company profile.
DCF Valuation
WDP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WDP stock valuation using valuation multiples.
Wall Street Estimates
WDP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WDP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 307,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.