Walt Disney Co banner

Walt Disney Co
XMUN:WDP

Watchlist Manager
Walt Disney Co Logo
Walt Disney Co
XMUN:WDP
Watchlist
Price: 83.68 EUR 1.19%
Market Cap: €231.6B

Multiples-Based Value

The Multiples-Based Value of one WDP stock under the Base Case scenario is hidden EUR. Compared to the current market price of 83.68 EUR, Walt Disney Co is 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
XMUN:WDP
174.1B EUR 1.8 14.2 10.7 14.9
US
Netflix Inc
NASDAQ:NFLX
403.4B USD 8.9 36.7 13.6 30.6
LU
Spotify Technology SA
NYSE:SPOT
96.7B USD 4.8 37.1 31.9 33.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.2B USD 1.8 93.9 5.1 73.5
US
TKO Group Holdings Inc
NYSE:TKO
39B USD 9 170.4 27.5 41.3
US
Live Nation Entertainment Inc
NYSE:LYV
35.9B USD 1.4 -651.6 19.4 29.4
NL
Universal Music Group NV
AEX:UMG
31.2B EUR 2.5 20.3 16.7 16.7
FR
Bollore SE
PAR:BOL
13.8B EUR 4.7 39.5 -42 -42
CN
Tencent Music Entertainment Group
NYSE:TME
14.2B USD 3 8.8 8.2 8.2
US
Roku Inc
NASDAQ:ROKU
14B USD 3 159.1 176.6 -4 576
US
Endeavor Group Holdings Inc
NYSE:EDR
13.8B USD 1.9 -17.6 34.6 -207.1
P/E Multiple
Earnings Growth PEG
US
Walt Disney Co
XMUN:WDP
Average P/E: 64.5
14.2
6%
2.4
US
Netflix Inc
NASDAQ:NFLX
36.7
21%
1.7
LU
Spotify Technology SA
NYSE:SPOT
37.1
22%
1.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
93.9
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
170.4
31%
5.5
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -651.6 N/A N/A
NL
Universal Music Group NV
AEX:UMG
20.3
14%
1.5
FR
Bollore SE
PAR:BOL
39.5
N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
8.8
10%
0.9
US
Roku Inc
NASDAQ:ROKU
159.1
93%
1.7
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -17.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Walt Disney Co
XMUN:WDP
Average EV/EBITDA: 34.4
10.7
11%
1
US
Netflix Inc
NASDAQ:NFLX
13.6
-7%
N/A
LU
Spotify Technology SA
NYSE:SPOT
31.9
30%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
27.5
22%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
19.4
21%
0.9
NL
Universal Music Group NV
AEX:UMG
16.7
22%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -42 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
8.2
25%
0.3
US
Roku Inc
NASDAQ:ROKU
176.6
149%
1.2
US
Endeavor Group Holdings Inc
NYSE:EDR
34.6
77%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Walt Disney Co
XMUN:WDP
Average EV/EBIT: 31
14.9
16%
0.9
US
Netflix Inc
NASDAQ:NFLX
30.6
20%
1.5
LU
Spotify Technology SA
NYSE:SPOT
33.4
30%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
73.5
11%
6.7
US
TKO Group Holdings Inc
NYSE:TKO
41.3
28%
1.5
US
Live Nation Entertainment Inc
NYSE:LYV
29.4
23%
1.3
NL
Universal Music Group NV
AEX:UMG
16.7
14%
1.2
FR
Bollore SE
PAR:BOL
Negative Multiple: -42 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
8.2
14%
0.6
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 576 N/A N/A
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -207.1 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