-0.33%
2.02%
18.00%
26.23%
16.40%
-20.73%
-20.00%

Company Description

The Walt Disney Company, together with its subsidiaries, operates as an entertainment company worldwide.It operates through two segments, Disney Media and Entertainment Distribution; and Disney Parks, Experiences and Products.The company engages in the film and episodic television content production and distribution activities, as well as operates television broadcast networks under the ABC, Disney, ESPN, Freeform, FX, Fox, National Geographic, and Star brands; and studios that produces motion pictures under the Walt Disney Pictures, Twentieth Century Studios, Marvel, Lucasfilm, Pixar, and Searchlight Pictures banners.


It also offers direct-to-consumer streaming services through Disney+, Disney+ Hotstar, ESPN+, Hulu, and Star+; sale/licensing of film and television content to third-party television and subscription video-on-demand services; theatrical, home entertainment, and music distribution services; staging and licensing of live entertainment events; and post-production services by Industrial Light & Magic and Skywalker Sound.In addition, the company operates theme parks and resorts, such as Walt Disney World Resort in Florida; Disneyland Resort in California; Disneyland Paris; Hong Kong Disneyland Resort; and Shanghai Disney Resort; Disney Cruise Line, Disney Vacation Club, National Geographic Expeditions, and Adventures by Disney as well as Aulani, a Disney resort and spa in Hawaii; licenses its intellectual property to a third party for the operations of the Tokyo Disney Resort; and provides consumer products, which include licensing of trade names, characters, visual, literary, and other IP for use on merchandise, published materials, and games.Further, it sells branded merchandise through retail, online, and wholesale businesses; and develops and publishes books, comic books, and magazines.


The Walt Disney Company was founded in 1923 and is based in Burbank, California.

Market Data

Last Price 113.06
Change Percentage -0.33%
Open 113.3
Previous Close 113.43
Market Cap ( Millions) 204464
Volume 5258857
Year High 123.74
Year Low 83.91
M A 50 112.6
M A 200 101.52

Financial Ratios

FCF Yield 4.19%
Dividend Yield 0.84%
ROE 4.96%
Debt / Equity 48.41%
Net Debt / EBIDTA 305.16%
Price To Book 2.04
Price Earnings Ratio 41.25
Price To FCF 23.89
Price To sales 2.24
EV / EBITDA 17.65

Business Breakdown

Expected Mid-Term Growth

Segment nΒ°1 -> Entertainment

Expected Growth : 4.5 %

What the company do ?

The Walt Disney Company's Entertainment segment includes film and television production, media networks, and music publishing, offering a diverse range of entertainment content.

Why we expect these perspectives ?

The Walt Disney Company's Entertainment segment growth of 4.5% is driven by increasing demand for Disney+ and Hulu streaming services, robust box office performance of Marvel and Star Wars films, and growing theme park attendance. Additionally, the company's strategic investments in original content, expansion into new markets, and innovative experiences also contribute to the segment's growth.

Segment nΒ°2 -> Experiences

Expected Growth : 4.8 %

What the company do ?

The Walt Disney Company's experiences include magical theme park adventures, enchanting resort stays, and unforgettable entertainment from Disney, Pixar, Marvel, and Star Wars.

Why we expect these perspectives ?

The Walt Disney Company's 4.8% growth is driven by its diversified business model, including box office success of Marvel and Star Wars franchises, increasing theme park attendance, and growth in its media networks segment, including ESPN and ABC. Additionally, the company's expansion into streaming services, such as Disney+, has contributed to its growth.

Segment nΒ°3 -> Sports

Expected Growth : 5.2 %

What the company do ?

ESPN, a leading sports media brand, offers news, scores, and live events from The Walt Disney Company, providing comprehensive sports coverage to fans worldwide.

Why we expect these perspectives ?

The Walt Disney Company's Sports segment growth of 5.2% is driven by increasing viewership and advertising revenue from ESPN, strong performance of its sports media networks, and growing popularity of its streaming service, ESPN+. Additionally, the company's strategic partnerships and investments in digital media, such as its stake in DraftKings, contribute to its growth momentum.

The Walt Disney Company Products

Product Range What is it ?
Disney+ A streaming service offering a wide range of Disney, Pixar, Marvel, Star Wars, and National Geographic content
Theme Park Tickets Admission tickets to Disney theme parks, including Disneyland, Disney World, and Disneyland Paris
Disney Cruise Line Luxury cruise vacations to the Caribbean, Alaska, and Europe with Disney-themed entertainment and activities
Disney Publishing Books, magazines, and digital media featuring Disney characters and stories
Disney Store Merchandise Toys, clothing, and collectibles featuring Disney, Pixar, Marvel, and Star Wars characters
ESPN+ A sports streaming service offering exclusive sports content, including MLB, NHL, and MLS games
ABC Television Network A broadcast television network airing popular TV shows, news, and sports
Marvel Comics Comic books, graphic novels, and digital comics featuring Marvel characters
Lucasfilm Film and television productions, including Star Wars and Indiana Jones franchises
Disney Theatrical Productions Live stage shows and musicals, including The Lion King, Aladdin, and Frozen

The Walt Disney Company's Porter Forces

The threat of substitutes for Disney is low due to its unique brand recognition and diversified business segments, making it difficult for substitutes to emerge.

Disney's customers have some bargaining power due to the availability of alternative entertainment options, but the company's strong brand loyalty and diversified offerings mitigate this power.

Disney has a strong bargaining position with its suppliers due to its large scale and diversified business segments, allowing it to negotiate favorable terms.

The threat of new entrants in Disney's industries is low due to the high barriers to entry, including significant capital requirements and the need for established brand recognition.

The intensity of rivalry in Disney's industries is high due to the presence of established competitors, such as Comcast and AT&T, and the ongoing competition for market share and talent.

Capital Structure

Value
Debt Weight 31.87%
Debt Cost 3.95%
Equity Weight 68.13%
Equity Cost 10.92%
WACC 8.70%
Leverage 46.77%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
NXST Nexstar Media Group, Inc., a television broadcasting and digital media company, focuses on the acquisition, development, and operation of television stations and interactive community websites and digital media services in …
TMUS T-Mobile US, Inc., together with its subsidiaries, provides mobile communications services in the United States, Puerto Rico, and the United States Virgin Islands. The company offers voice, messaging, and data …
SIRI Sirius XM Holdings Inc. provides satellite radio services on a subscription fee basis in the United States. It broadcasts music, sports, entertainment, comedy, talk, news, traffic, and weather channels, including …
NFLX Netflix, Inc. provides entertainment services. It offers TV series, documentaries, feature films, and mobile games across various genres and languages. The company provides members the ability to receive streaming content …
GOOG Alphabet Inc. offers various products and platforms in the United States, Europe, the Middle East, Africa, the Asia-Pacific, Canada, and Latin America. It operates through Google Services, Google Cloud, and …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
113.06$
Current Price
113.06$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

πŸ₯‡

Nexstar Media Logo
Nexstar Media
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯ˆ

T-Mobile US Logo
T-Mobile US
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯‰

Sirius XM Logo
Sirius XM
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

Alphabet Logo
Alphabet
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

Netflix Logo
Netflix
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Walt Disney Logo
Walt Disney
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->