Switch theme
Sign up to access all valuation multiples
Disney operates in three global business segments: entertainment, sports, and experiences. Entertainment and experiences both benefit from the firm’s ownership of iconic franchises and characters. Entertainment includes the ABC broadcast network, several cable television networks, and the Disney+ and Hulu streaming services. Within the segment, Disney also engages in movie and television production and distribution, with content licensed to movie theaters, other content providers, or, increasingly, kept in-house for use on Disney’s own streaming platform and television networks. The sports segment houses ESPN and the ESPN+ streaming service. Experiences contains Disney’s theme parks and vacation destinations, and also benefits from merchandise licensing.
1923
233K+
LTM Revenue $92.6B
LTM EBITDA $18.2B
$236B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Disney has a last 12-month revenue of $92.6B and a last 12-month EBITDA of $18.2B.
In the most recent fiscal year, Disney achieved revenue of $91.4B and an EBITDA of $14.6B.
Disney expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Disney valuation multiples based on analyst estimates| FY 2022 | FY 2023 | FY 2024 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $82.7B | $88.9B | $91.4B | $92.6B | XXX |
| Gross Profit | $28.3B | $29.7B | $32.7B | XXX | XXX |
| Gross Margin | 34% | 33% | 36% | XXX | XXX |
| EBITDA | $12.0B | $12.1B | $14.6B | $18.2B | XXX |
| EBITDA Margin | 15% | 14% | 16% | 20% | XXX |
| Net Profit | $3.1B | $2.4B | $5.0B | XXX | XXX |
| Net Margin | 4% | 3% | 5% | XXX | XXX |
| Net Debt | $36.8B | $32.2B | $39.8B | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of February 21, 2025, Disney's stock price is $109.
Disney has current market cap of $196B, and EV of $236B.
See Disney trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $236B | $196B | XXX | XXX | XXX | XXX | $5.17 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of February 21, 2025, Disney has market cap of $196B and EV of $236B.
Disney's trades at 2.6x LTM EV/Revenue multiple, and 13.0x LTM EBITDA.
Analysts estimate Disney's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Disney and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $236B | XXX | XXX | XXX |
| EV/Revenue | 2.6x | XXX | XXX | XXX |
| EV/EBITDA | 15.0x | XXX | XXX | XXX |
| P/E | n/a | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | 29.2x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpDisney's NTM/LTM revenue growth is 4%
Disney's revenue per employee for the last fiscal year averaged $0.4M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Disney's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Disney's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Disney and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 3% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 17% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 21% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 22% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.4M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 23% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Banijay Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Universal Music | XXX | XXX | XXX | XXX | XXX | XXX |
| Kartoon Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| AI-Media | XXX | XXX | XXX | XXX | XXX | XXX |
| Sports Entertainment Group | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Disney acquired XXX companies to date.
Last acquisition by Disney was XXXXXXXX, XXXXX XXXXX XXXXXX . Disney acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Disney founded? | Disney was founded in 1923. |
| Where is Disney headquartered? | Disney is headquartered in United States of America. |
| How many employees does Disney have? | As of today, Disney has 233K+ employees. |
| Who is the CEO of Disney? | Disney's CEO is Mr. Robert A. Iger. |
| Is Disney publicy listed? | Yes, Disney is a public company listed on NYS. |
| What is the stock symbol of Disney? | Disney trades under DIS ticker. |
| When did Disney go public? | Disney went public in 1962. |
| Who are competitors of Disney? | Similar companies to Disney include e.g. Banijay Group, Universal Music, Kartoon Studios, AI-Media. |
| What is the current market cap of Disney? | Disney's current market cap is $196B |
| What is the current revenue of Disney? | Disney's last 12-month revenue is $92.6B. |
| What is the current EBITDA of Disney? | Disney's last 12-month EBITDA is $18.2B. |
| What is the current EV/Revenue multiple of Disney? | Current revenue multiple of Disney is 2.6x. |
| What is the current EV/EBITDA multiple of Disney? | Current EBITDA multiple of Disney is 13.0x. |
| What is the current revenue growth of Disney? | Disney revenue growth between 2023 and 2024 was 3%. |
| Is Disney profitable? | Yes, Disney is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
