Walt Disney Co
XHAM:WDP

Watchlist Manager
Walt Disney Co Logo
Walt Disney Co
XHAM:WDP
Watchlist
Price: 96.25 EUR -0.41% Market Closed
Market Cap: €266.1B

Relative Value

The Relative Value of one WDP stock under the Base Case scenario is hidden EUR. Compared to the current market price of 96.25 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
202.1B EUR 2.1 16.3 12.1 16.8
US
Netflix Inc
NASDAQ:NFLX
393.5B USD 8.7 35.8 13.2 29.9
LU
Spotify Technology SA
NYSE:SPOT
105.6B USD 5.3 63.9 33.2 35
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.8B USD 1.9 146 5.1 57.2
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
40B USD 9.2 174.7 29.5 42.2
US
Live Nation Entertainment Inc
NYSE:LYV
34.1B USD 1.4 105.9 17.4 25.6
CN
Tencent Music Entertainment Group
NYSE:TME
25.9B USD 5.7 16.7 119.8 119.8
US
Warner Music Group Corp
NASDAQ:WMG
15.8B USD 2.4 43.9 15.1 21.2
US
Roku Inc
NASDAQ:ROKU
15.7B USD 3.5 -567.4 -167.8 -121
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
XHAM:WDP
Average P/E: 67.8
16.3
6%
2.7
US
Netflix Inc
NASDAQ:NFLX
35.8
22%
1.6
LU
Spotify Technology SA
NYSE:SPOT
63.9
42%
1.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
146
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.9
2%
3.4
US
TKO Group Holdings Inc
NYSE:TKO
174.7
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
105.9
7%
15.1
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: -567.4 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
XHAM:WDP
Average EV/EBITDA: 28.2
12.1
10%
1.2
US
Netflix Inc
NASDAQ:NFLX
13.2
-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
29.5
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.4
18%
1
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: -167.8 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
XHAM:WDP
Average EV/EBIT: 39.5
16.8
17%
1
US
Netflix Inc
NASDAQ:NFLX
29.9
20%
1.5
LU
Spotify Technology SA
NYSE:SPOT
35
41%
0.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
57.2
59%
1
NL
Universal Music Group NV
AEX:UMG
8.2
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
42.2
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.6
13%
2
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: -121 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -12 N/A N/A