Walt Disney Co banner

Walt Disney Co
NYSE:DIS

Watchlist Manager
Walt Disney Co Logo
Walt Disney Co
NYSE:DIS
Watchlist
Price: 100.8 USD -1.57%
Market Cap: $180B

Relative Value

The Relative Value of one DIS stock under the Base Case scenario is 122.13 USD. Compared to the current market price of 100.8 USD, Walt Disney Co is Undervalued by 17%.

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.

DIS Relative Value
Base Case
122.13 USD
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

DIS 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
NYSE:DIS
181B USD 1.9 14.8 11.2 15.5
US
Netflix Inc
NASDAQ:NFLX
417.7B USD 9.2 37.8 13.8 31.2
LU
Spotify Technology SA
NYSE:SPOT
113.5B USD 5.6 43.7 38.2 39.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
69.4B USD 1.9 95 5.1 74
US
TKO Group Holdings Inc
NYSE:TKO
39.8B USD 9.2 175.4 28.2 42.4
NL
Universal Music Group NV
AEX:UMG
33B EUR 2.2 5.9 7 7
US
Live Nation Entertainment Inc
NYSE:LYV
37.6B USD 1.5 -682.3 20.3 30.8
CN
Tencent Music Entertainment Group
NYSE:TME
20.8B USD 4.5 13.3 13.6 13.6
US
Warner Music Group Corp
NASDAQ:WMG
15B USD 2.1 48.2 12.9 17.8
FR
Bollore SE
PAR:BOL
12.7B EUR 8.1 -7.4 -11.3 -10.7
US
Roku Inc
NASDAQ:ROKU
14.2B USD 3.1 167.1 187.6 -4 861.3
P/E Multiple
Earnings Growth PEG
US
Walt Disney Co
NYSE:DIS
Average P/E: 66.8
14.8
6%
2.5
US
Netflix Inc
NASDAQ:NFLX
37.8
21%
1.8
LU
Spotify Technology SA
NYSE:SPOT
43.7
19%
2.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
95
-12%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
175.4
90%
1.9
NL
Universal Music Group NV
AEX:UMG
5.9
2%
2.9
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -682.3 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
13.3
22%
0.6
US
Warner Music Group Corp
NASDAQ:WMG
48.2
41%
1.2
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.4
-39%
N/A
US
Roku Inc
NASDAQ:ROKU
167.1
61%
2.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Walt Disney Co
NYSE:DIS
Average EV/EBITDA: 33.8
11.2
11%
1
US
Netflix Inc
NASDAQ:NFLX
13.8
-7%
N/A
LU
Spotify Technology SA
NYSE:SPOT
38.2
30%
1.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-22%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
28.2
22%
1.3
NL
Universal Music Group NV
AEX:UMG
7
15%
0.5
US
Live Nation Entertainment Inc
NYSE:LYV
20.3
21%
1
CN
Tencent Music Entertainment Group
NYSE:TME
13.6
22%
0.6
US
Warner Music Group Corp
NASDAQ:WMG
12.9
15%
0.9
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.3 N/A N/A
US
Roku Inc
NASDAQ:ROKU
187.6
149%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Walt Disney Co
NYSE:DIS
Average EV/EBIT: 30.3
15.5
16%
1
US
Netflix Inc
NASDAQ:NFLX
31.2
20%
1.6
LU
Spotify Technology SA
NYSE:SPOT
39.9
30%
1.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
74
21%
3.5
US
TKO Group Holdings Inc
NYSE:TKO
42.4
29%
1.5
NL
Universal Music Group NV
AEX:UMG
7
16%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
30.8
22%
1.4
CN
Tencent Music Entertainment Group
NYSE:TME
13.6
23%
0.6
US
Warner Music Group Corp
NASDAQ:WMG
17.8
20%
0.9
FR
Bollore SE
PAR:BOL
Negative Multiple: -10.7 N/A N/A
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 861.3 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