Stock Analysis on Net

Walt Disney Co. (NYSE:DIS)

Common Stock Valuation Ratios (Price Multiples)

Microsoft Excel

Current Valuation Ratios

Walt Disney Co., current price multiples

Microsoft Excel
Walt Disney Co. Alphabet Inc. Comcast Corp. Meta Platforms Inc. Netflix Inc. Media & Entertainment Communication Services
Selected Financial Data
Current share price (P) $112.42
No. shares of common stock outstanding 1,810,939,306
Growth rate (g) 1.57%
 
Earnings per share (EPS) $2.75
Next year expected EPS $2.79
Operating profit per share $4.59
Sales per share $50.45
Book value per share (BVPS) $55.60
Valuation Ratios (Price Multiples)
Price to earnings (P/E) 40.95 29.79 10.52 36.23 68.87 31.99 29.17
Price to next year expected earnings 40.31 24.26 9.78 29.35 54.10 27.22 25.98
Price-earnings-growth (PEG) 26.05 1.31 1.39 1.55 2.52 1.82 2.38
Price to operating profit (P/OP) 24.47 26.08 6.95 30.30 53.56 26.16 21.86
Price to sales (P/S) 2.23 7.15 1.33 10.50 11.04 6.34 4.86
Price to book value (P/BV) 2.02 7.76 1.96 9.25 18.09 6.81 5.52

Based on: 10-K (reporting date: 2024-09-28).

If the company price multiple is lower then the price multiple of benchmark then company stock is relatively undervalued.
Otherwise, if the company price multiple is higher then the price multiple of benchmark then company stock is relatively overvalued.


Historical Valuation Ratios (Summary)

Walt Disney Co., historical price multiples

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019
Price to earnings (P/E) 39.74 73.44 54.90 137.89 23.96
Price to operating profit (P/OP) 23.75 33.90 26.43 91.54 24.82
Price to sales (P/S) 2.16 1.94 2.09 4.08 4.13 3.81
Price to book value (P/BV) 1.96 1.74 1.82 3.11 3.23 2.98

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28).

Valuation ratio Description The company
P/E ratio The P/E ratio tells analyst how much an investor in common stock pays per dollar of current earnings. Walt Disney Co. P/E ratio increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.
P/OP ratio Because P/E ratio is calculated using net income, the ratio can be sensitive to nonrecurring earnings and capital structure, analysts may use price to operating profit. Walt Disney Co. P/OP ratio increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Walt Disney Co. P/S ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Walt Disney Co. P/BV ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Price to Earnings (P/E)

Walt Disney Co., historical P/E calculation, comparison to benchmarks

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019
No. shares of common stock outstanding1 1,810,939,306 1,830,315,921 1,823,591,988 1,817,655,948 1,810,485,037 1,802,398,289
Selected Financial Data (US$)
Net income (loss) attributable to The Walt Disney Company (Disney) (in millions) 4,972 2,354 3,145 1,995 (2,864) 11,054
Earnings per share (EPS)2 2.75 1.29 1.72 1.10 -1.58 6.13
Share price1, 3 109.12 94.45 94.69 151.34 149.09 146.93
Valuation Ratio
P/E ratio4 39.74 73.44 54.90 137.89 23.96
Benchmarks
P/E Ratio, Competitors5
Alphabet Inc. 23.89 22.47 25.74 34.65 28.96
Comcast Corp. 12.01 31.38 16.01 22.37 15.39
Meta Platforms Inc. 30.97 21.10 16.44 25.89 32.31
Netflix Inc. 45.65 36.17 33.56 86.39 80.66
P/E Ratio, Sector
Media & Entertainment 26.30 24.34 23.98 36.25 28.02
P/E Ratio, Industry
Communication Services 23.85 25.39 21.07 36.50 24.23

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28).

1 Data adjusted for splits and stock dividends.

2 2024 Calculation
EPS = Net income (loss) attributable to The Walt Disney Company (Disney) ÷ No. shares of common stock outstanding
= 4,972,000,000 ÷ 1,810,939,306 = 2.75

3 Closing price as at the filing date of Walt Disney Co. Annual Report.

4 2024 Calculation
P/E ratio = Share price ÷ EPS
= 109.12 ÷ 2.75 = 39.74

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/E ratio The P/E ratio tells analyst how much an investor in common stock pays per dollar of current earnings. Walt Disney Co. P/E ratio increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Price to Operating Profit (P/OP)

Walt Disney Co., historical P/OP calculation, comparison to benchmarks

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019
No. shares of common stock outstanding1 1,810,939,306 1,830,315,921 1,823,591,988 1,817,655,948 1,810,485,037 1,802,398,289
Selected Financial Data (US$)
Operating income (loss) (in millions) 8,319 5,100 6,533 3,005 (1,941) 10,668
Operating profit per share2 4.59 2.79 3.58 1.65 -1.07 5.92
Share price1, 3 109.12 94.45 94.69 151.34 149.09 146.93
Valuation Ratio
P/OP ratio4 23.75 33.90 26.43 91.54 24.82
Benchmarks
P/OP Ratio, Competitors5
Alphabet Inc. 20.92 18.01 24.86 33.85 29.05
Comcast Corp. 7.93 12.00 10.89 13.47 9.51
Meta Platforms Inc. 25.90 16.91 13.84 23.10 24.90
Netflix Inc. 35.50 28.85 27.71 52.02 57.82
P/OP Ratio, Sector
Media & Entertainment 21.50 18.01 21.08 30.78 23.84
P/OP Ratio, Industry
Communication Services 17.87 17.40 17.55 25.62 17.85

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28).

1 Data adjusted for splits and stock dividends.

2 2024 Calculation
Operating profit per share = Operating income (loss) ÷ No. shares of common stock outstanding
= 8,319,000,000 ÷ 1,810,939,306 = 4.59

3 Closing price as at the filing date of Walt Disney Co. Annual Report.

4 2024 Calculation
P/OP ratio = Share price ÷ Operating profit per share
= 109.12 ÷ 4.59 = 23.75

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/OP ratio Because P/E ratio is calculated using net income, the ratio can be sensitive to nonrecurring earnings and capital structure, analysts may use price to operating profit. Walt Disney Co. P/OP ratio increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Price to Sales (P/S)

Walt Disney Co., historical P/S calculation, comparison to benchmarks

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019
No. shares of common stock outstanding1 1,810,939,306 1,830,315,921 1,823,591,988 1,817,655,948 1,810,485,037 1,802,398,289
Selected Financial Data (US$)
Revenues (in millions) 91,361 88,898 82,722 67,418 65,388 69,570
Sales per share2 50.45 48.57 45.36 37.09 36.12 38.60
Share price1, 3 109.12 94.45 94.69 151.34 149.09 146.93
Valuation Ratio
P/S ratio4 2.16 1.94 2.09 4.08 4.13 3.81
Benchmarks
P/S Ratio, Competitors5
Alphabet Inc. 5.74 4.76 7.60 7.65 6.14
Comcast Corp. 1.52 1.39 1.95 2.28 1.84
Meta Platforms Inc. 8.98 4.20 5.49 8.78 8.45
Netflix Inc. 7.32 5.14 5.78 9.54 7.47
P/S Ratio, Sector
Media & Entertainment 5.21 3.68 5.56 6.26 5.12
P/S Ratio, Industry
Communication Services 3.97 2.91 3.94 4.19 3.54

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28).

1 Data adjusted for splits and stock dividends.

2 2024 Calculation
Sales per share = Revenues ÷ No. shares of common stock outstanding
= 91,361,000,000 ÷ 1,810,939,306 = 50.45

3 Closing price as at the filing date of Walt Disney Co. Annual Report.

4 2024 Calculation
P/S ratio = Share price ÷ Sales per share
= 109.12 ÷ 50.45 = 2.16

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Walt Disney Co. P/S ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Price to Book Value (P/BV)

Walt Disney Co., historical P/BV calculation, comparison to benchmarks

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019
No. shares of common stock outstanding1 1,810,939,306 1,830,315,921 1,823,591,988 1,817,655,948 1,810,485,037 1,802,398,289
Selected Financial Data (US$)
Total Disney Shareholder’s equity (in millions) 100,696 99,277 95,008 88,553 83,583 88,877
Book value per share (BVPS)2 55.60 54.24 52.10 48.72 46.17 49.31
Share price1, 3 109.12 94.45 94.69 151.34 149.09 146.93
Valuation Ratio
P/BV ratio4 1.96 1.74 1.82 3.11 3.23 2.98
Benchmarks
P/BV Ratio, Competitors5
Alphabet Inc. 6.22 5.26 7.78 6.27 4.94
Comcast Corp. 2.24 2.08 2.36 2.61 2.43
Meta Platforms Inc. 7.91 3.89 5.18 5.88 5.91
Netflix Inc. 11.99 7.82 10.83 21.56 19.86
P/BV Ratio, Sector
Media & Entertainment 5.60 4.05 5.68 5.40 4.58
P/BV Ratio, Industry
Communication Services 4.51 3.38 4.28 4.19 3.70

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28).

1 Data adjusted for splits and stock dividends.

2 2024 Calculation
BVPS = Total Disney Shareholder’s equity ÷ No. shares of common stock outstanding
= 100,696,000,000 ÷ 1,810,939,306 = 55.60

3 Closing price as at the filing date of Walt Disney Co. Annual Report.

4 2024 Calculation
P/BV ratio = Share price ÷ BVPS
= 109.12 ÷ 55.60 = 1.96

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Walt Disney Co. P/BV ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.