Walt Disney Co banner

Walt Disney Co
XHAM:WDP

Watchlist Manager
Walt Disney Co Logo
Walt Disney Co
XHAM:WDP
Watchlist
Price: 86.76 EUR -0.77% Market Closed
Market Cap: €239.8B

Relative Value

The Relative Value of one WDP stock under the Base Case scenario is hidden EUR. Compared to the current market price of 86.76 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

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
XHAM:WDP
180.4B EUR 1.9 14.7 11 15.3
US
Netflix Inc
NASDAQ:NFLX
396.2B USD 8.9 36.5 13.5 30.4
LU
Spotify Technology SA
NYSE:SPOT
106.3B USD 5.3 41.1 35.8 37.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.5B USD 1.8 94.6 5.1 73.9
US
TKO Group Holdings Inc
NYSE:TKO
38.7B USD 9.1 172.7 27.8 41.8
US
Live Nation Entertainment Inc
NYSE:LYV
36.7B USD 1.5 -670.3 19.9 30.3
NL
Universal Music Group NV
AEX:UMG
31B EUR 2.4 19.9 16.4 16.4
CN
Tencent Music Entertainment Group
NYSE:TME
16.4B USD 3.5 10.2 9.8 9.8
US
Roku Inc
NASDAQ:ROKU
14.2B USD 3 163.2 181.9 -4 714.2
FR
Bollore SE
PAR:BOL
13.5B EUR 8.8 -8 -13 -12.4
US
Warner Music Group Corp
NASDAQ:WMG
13.4B USD 1.9 44.4 12.1 16.7
P/E Multiple
Earnings Growth PEG
US
Walt Disney Co
XHAM:WDP
Average P/E: 66.4
14.7
6%
2.4
US
Netflix Inc
NASDAQ:NFLX
36.5
21%
1.7
LU
Spotify Technology SA
NYSE:SPOT
41.1
22%
1.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
94.6
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: -670.3 N/A N/A
NL
Universal Music Group NV
AEX:UMG
19.9
14%
1.4
CN
Tencent Music Entertainment Group
NYSE:TME
10.2
22%
0.5
US
Roku Inc
NASDAQ:ROKU
163.2
94%
1.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -8
-40%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
44.4
42%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Walt Disney Co
XHAM:WDP
Average EV/EBITDA: 33.3
11
11%
1
US
Netflix Inc
NASDAQ:NFLX
13.5
-7%
N/A
LU
Spotify Technology SA
NYSE:SPOT
35.8
30%
1.2
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
19.9
21%
0.9
NL
Universal Music Group NV
AEX:UMG
16.4
22%
0.7
CN
Tencent Music Entertainment Group
NYSE:TME
9.8
22%
0.4
US
Roku Inc
NASDAQ:ROKU
181.9
149%
1.2
FR
Bollore SE
PAR:BOL
Negative Multiple: -13 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
12.1
16%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Walt Disney Co
XHAM:WDP
Average EV/EBIT: 30.2
15.3
16%
1
US
Netflix Inc
NASDAQ:NFLX
30.4
20%
1.5
LU
Spotify Technology SA
NYSE:SPOT
37.4
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
73.9
21%
3.5
US
TKO Group Holdings Inc
NYSE:TKO
41.8
29%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
30.3
22%
1.4
NL
Universal Music Group NV
AEX:UMG
16.4
11%
1.5
CN
Tencent Music Entertainment Group
NYSE:TME
9.8
23%
0.4
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 714.2 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.4 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
16.7
20%
0.8
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