#### The Company Profile

Basic information about Walt Disney Co.

#### Stock Price Trends

Walt Disney Co. stock price trends estimated using linear regression.

## Financial Statements

#### Income Statement

The income statement (statement of earnings) reports on the performance of Walt Disney Co., the result of its operating activities.

#### Statement of Comprehensive Income

Comprehensive income is the change in equity (net assets) of Walt Disney Co. during a period from transactions and other events and circumstances from non-owners sources. It includes all changes in equity during a period except those resulting from investments by owners and distributions to owners.

#### Balance Sheet: Assets

The assets reports major classes and amounts of resources owned or controlled by Walt Disney Co..

#### Balance Sheet: Liabilities and Stockholders’ Equity

The liabilities and stockholders’ equity reports major classes and amounts of external claims on assets and owners’ capital contributions, and other internally generated sources of capital.

#### Cash Flow Statement

The cash flow statement provides information about Walt Disney Co. cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on Walt Disney Co. balance sheet.

## Common-Size Financial Statements

#### Common-Size Income Statement

Income statement components (revenues and expenses) shown as percentage of total sales.

#### Common-Size Balance Sheet: Assets

Assets components shown as percentage of total assets.

#### Common-Size Balance Sheet: Liabilities and Stockholders’ Equity

Liabilities and stockholders’ equity components shown as percentage of total liabilities and stockholders’ equity.

## Analysis of Financial Ratios

#### Analysis of Profitability Ratios

Measures the income of Walt Disney Co. relative to its revenues and invested capital.

#### Analysis of Liquidity Ratios

Measures the adequacy of Walt Disney Co. cash resources to meet its near-term cash obligations.

#### Analysis of Solvency Ratios

Examines Walt Disney Co. capital structure in terms of the mix of its financing sources and the ability of the firm to satisfy its longer-term debt and investment obligations.

#### Analysis of Short-term (Operating) Activity Ratios

Evaluates revenues and output generated by the Walt Disney Co. assets. Operating performance ratios describe the relationship between the Walt Disney Co. level of operations and the assets needed to sustain operating activities.

#### Analysis of Long-term (Investment) Activity Ratios

Measures how efficiently Walt Disney Co. generates revenues from its investments in fixed or total assets.

#### DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin

An approach to decomposing Walt Disney Co. return on equity, return on assets, and net profit margin ratio as the product of other financial ratios.

#### Analysis of Reportable Segments

Walt Disney Co. operates in 3 segments: Entertainment; Sports; and Experiences.

#### Analysis of Geographic Areas

Walt Disney Co. operates in 3 regions: Americas; Europe; and Asia Pacific.

## Relative Valuation

#### Common Stock Valuation Ratios

Relative valuation technique determine the value of Walt Disney Co. by comparing it to similar entities (like industry or sector) on the basis of several relative ratios that compare its stock price to relevant variables that affect the stock value, such as earnings, book value, and sales.

#### Enterprise Value (EV)

Enterprise value is total company value (the market value of common equity, debt, and preferred equity) minus the value of cash and short-term investments.

#### Enterprise Value to EBITDA (EV/EBITDA)

To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital.

#### Enterprise Value to FCFF (EV/FCFF)

Free cash flow to the firm is the cash flow available to the Walt Disney Co. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made.

#### Price to FCFE (P/FCFE)

Free cash flow to equity is the cash flow available to Walt Disney Co. equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made.

## Discounted Cash Flow (DCF) Valuation

#### Capital Asset Pricing Model (CAPM)

CAPM is a theory concentrated with deriving the expected rates of return on risky assets based on the assets’ systematic risk levels. Systematic risk is the variability of returns that is due to macroeconomic factors that affect all risky assets. It cannot be eliminated by diversification.

#### Dividend Discount Model (DDM)

The dividend discount model (DDM) is a technique for estimating the value of a share of Walt Disney Co. common stock issue as the present value of all future dividends.

#### Present Value of Free Cash Flow to Equity (FCFE)

The FCFE valuation approach estimates the value of equity as the present value of future FCFE discounted at the required rate of return on equity.

## Long-term Trends

#### Selected Financial Data

since 2005

Main items of Walt Disney Co. financial statements.

#### Net Profit Margin

since 2005

Walt Disney Co. indicator of profitability, calculated as net income divided by revenue.

#### Return on Equity (ROE)

since 2005

Walt Disney Co. profitability ratio calculated as net income divided by shareholders’ equity.

#### Return on Assets (ROA)

since 2005

Walt Disney Co. profitability ratio calculated as net income divided by total assets.

#### Current Ratio

since 2005

Walt Disney Co. liquidity ratio calculated as current assets divided by current liabilities.

#### Debt to Equity

since 2005

Walt Disney Co. solvency ratio calculated as total debt divided by total shareholders’ equity.

#### Total Asset Turnover

since 2005

Walt Disney Co. activity ratio calculated as total revenue divided by total assets.

#### Price to Earnings (P/E)

since 2005

The P/E ratio tells analyst how much an investor in Walt Disney Co. common stock pays per dollar of current earnings.

#### Price to Book Value (P/BV)

since 2005

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.

#### Price to Sales (P/S)

since 2005

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.

## Analysis of Components of Financial Statements

## Financial Reporting Quality

#### Aggregate Accruals

Financial reporting quality relates to the accuracy with which Walt Disney Co. reported financial statements reflect its operating performance and to their usefulness for forecasting future cash flows.

Aggregate accruals deriving measures of the accrual component of Walt Disney Co. earnings.