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) $112.43
No. shares of common stock outstanding 1,834,302,235
Growth rate (g) 5.17%
 
Earnings per share (EPS) $1.28
Next year expected EPS $1.35
Operating profit per share $2.78
Sales per share $48.46
Book value per share (BVPS) $54.12
Valuation Ratios (Price Multiples)
Price to earnings (P/E) 87.61 26.53 10.23 32.72 48.86 28.41 25.51
Price to next year expected earnings 83.30 21.60 9.51 26.51 38.38 24.17 22.72
Price-earnings-growth (PEG) 16.96 1.16 1.35 1.40 1.79 1.62 2.08
Price to operating profit (P/OP) 40.44 23.22 6.75 27.36 38.00 23.22 19.12
Price to sales (P/S) 2.32 6.37 1.29 9.48 7.84 5.63 4.25
Price to book value (P/BV) 2.08 6.91 1.90 8.35 12.83 6.05 4.83

Based on: 10-K (reporting date: 2023-09-30).

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 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019 Sep 29, 2018
Price to earnings (P/E) 73.44 54.90 137.89 23.96 13.36
Price to operating profit (P/OP) 33.90 26.43 91.54 24.82 11.37
Price to sales (P/S) 1.94 2.09 4.08 4.13 3.81 2.83
Price to book value (P/BV) 1.74 1.82 3.11 3.23 2.98 3.45

Based on: 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), 10-K (reporting date: 2018-09-29).

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 decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.
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 decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.
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 2021 to 2022 and from 2022 to 2023.
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 2021 to 2022 and from 2022 to 2023.

Price to Earnings (P/E)

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

Microsoft Excel
Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019 Sep 29, 2018
No. shares of common stock outstanding1 1,830,315,921 1,823,591,988 1,817,655,948 1,810,485,037 1,802,398,289 1,488,670,964
Selected Financial Data (US$)
Net income (loss) attributable to The Walt Disney Company (Disney) (in millions) 2,354 3,145 1,995 (2,864) 11,054 12,598
Earnings per share (EPS)2 1.29 1.72 1.10 -1.58 6.13 8.46
Share price1, 3 94.45 94.69 151.34 149.09 146.93 113.03
Valuation Ratio
P/E ratio4 73.44 54.90 137.89 23.96 13.36
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: 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), 10-K (reporting date: 2018-09-29).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
EPS = Net income (loss) attributable to The Walt Disney Company (Disney) ÷ No. shares of common stock outstanding
= 2,354,000,000 ÷ 1,830,315,921 = 1.29

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

4 2023 Calculation
P/E ratio = Share price ÷ EPS
= 94.45 ÷ 1.29 = 73.44

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 decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

Price to Operating Profit (P/OP)

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

Microsoft Excel
Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019 Sep 29, 2018
No. shares of common stock outstanding1 1,830,315,921 1,823,591,988 1,817,655,948 1,810,485,037 1,802,398,289 1,488,670,964
Selected Financial Data (US$)
Operating income (loss) (in millions) 5,100 6,533 3,005 (1,941) 10,668 14,804
Operating profit per share2 2.79 3.58 1.65 -1.07 5.92 9.94
Share price1, 3 94.45 94.69 151.34 149.09 146.93 113.03
Valuation Ratio
P/OP ratio4 33.90 26.43 91.54 24.82 11.37
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: 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), 10-K (reporting date: 2018-09-29).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
Operating profit per share = Operating income (loss) ÷ No. shares of common stock outstanding
= 5,100,000,000 ÷ 1,830,315,921 = 2.79

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

4 2023 Calculation
P/OP ratio = Share price ÷ Operating profit per share
= 94.45 ÷ 2.79 = 33.90

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 decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

Price to Sales (P/S)

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

Microsoft Excel
Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019 Sep 29, 2018
No. shares of common stock outstanding1 1,830,315,921 1,823,591,988 1,817,655,948 1,810,485,037 1,802,398,289 1,488,670,964
Selected Financial Data (US$)
Revenues (in millions) 88,898 82,722 67,418 65,388 69,570 59,434
Sales per share2 48.57 45.36 37.09 36.12 38.60 39.92
Share price1, 3 94.45 94.69 151.34 149.09 146.93 113.03
Valuation Ratio
P/S ratio4 1.94 2.09 4.08 4.13 3.81 2.83
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: 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), 10-K (reporting date: 2018-09-29).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
Sales per share = Revenues ÷ No. shares of common stock outstanding
= 88,898,000,000 ÷ 1,830,315,921 = 48.57

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

4 2023 Calculation
P/S ratio = Share price ÷ Sales per share
= 94.45 ÷ 48.57 = 1.94

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 2021 to 2022 and from 2022 to 2023.

Price to Book Value (P/BV)

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

Microsoft Excel
Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019 Sep 29, 2018
No. shares of common stock outstanding1 1,830,315,921 1,823,591,988 1,817,655,948 1,810,485,037 1,802,398,289 1,488,670,964
Selected Financial Data (US$)
Total Disney Shareholder’s equity (in millions) 99,277 95,008 88,553 83,583 88,877 48,773
Book value per share (BVPS)2 54.24 52.10 48.72 46.17 49.31 32.76
Share price1, 3 94.45 94.69 151.34 149.09 146.93 113.03
Valuation Ratio
P/BV ratio4 1.74 1.82 3.11 3.23 2.98 3.45
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: 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), 10-K (reporting date: 2018-09-29).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
BVPS = Total Disney Shareholder’s equity ÷ No. shares of common stock outstanding
= 99,277,000,000 ÷ 1,830,315,921 = 54.24

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

4 2023 Calculation
P/BV ratio = Share price ÷ BVPS
= 94.45 ÷ 54.24 = 1.74

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 2021 to 2022 and from 2022 to 2023.