
The Walt Disney Company
DIS 105.31 (-1.85%) 1.95
Market cap
$181.84(B)Earnings date
Nov-11-2026Category
Sector
Communication ServicesIndustry
EntertainmentThe Walt Disney Company operates as an entertainment company in Americas Europe and the Asia Pacific. It operates in three segments: Entertainment Sports and Experiences. The company produces and distributes film and television content under the ABC Television Network Disney Freeform FX Fox National Geographic and Star brand television channels as well as ABC television stations and A+E television networks; and produces original content under the Disney Branded Television FX Productions Lucasfilm Marvel National Geographic Studios Pixar Searchlight Pictures Twentieth Century Studios 20th Television and Walt Disney Pictures banners. It also provides direct-to-consumer streaming services through Disney+ Disney+ Hotstar and Hulu; sports-related video streaming content through ESPN ESPN on ABC ESPN+ DTC and Star; sale/licensing of film and episodic content to television and video-on-demand services; theatrical home entertainment and music distribution services; DVD and Blu-ray discs electronic home video licenses and VOD rental services; staging and licensing of live entertainment events; and post-production services. In addition the company operates theme parks and resorts such as Walt Disney World Resort Disneyland Resort Disneyland Paris Hong Kong Disneyland Resort 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. Further it licenses its intellectual property (IP) to a third party that owns and operates Tokyo Disney Resort; licenses trade names characters visual literary and other IP for use on merchandise published materials and games; operates a direct-to-home satellite distribution platform; sells branded merchandise through retail online and wholesale businesses; and develops and publishes books comic books and magazines. The company was founded in 1923 and is based in Burbank California.
EV: $237.58(B)
Total Equity: $116.84(B)
Debt/Equity: 0.39
Dividend/share: $1.5
Div. yield: 1.42%
P/E: 21.71
Forward P/E: 15.28
P/FCF: 21.99
P/S: 1.89
P/B: 1.66
EPS: $4.8
EPS (fwd): $6.9
FCF/share: $4.8
Revenue/share: $55.8
Book value/share: $63.6
ROIC: 7.7%
ROA: 6.3%
ROE: 11.8%
Margins: Gross | Op. | Net
37.6% | 14.6% | 8.7%
0.0%of Portfolio
My holdings
Day change
Total change
PEvaluation
CURRENT PRICE
$105
19% Undervalued
BEAR
$94
11%
BASE
$126
19%
BULL
$157
49%
Fair P/E
Margin of safety
EPS
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 6.6 | 6.9 | 7.2 | 29 |
| FY+2 | 7.0 | 7.4 | 7.7 | 29 |
| FY+3 | 7.4 | 8.3 | 9.0 | 18 |
| FY+4 | 8.2 | 8.9 | 9.8 | 4 |
| FY+5 | 8.9 | 9.4 | 10.0 | 3 |
Analyst Price Targets
CURRENT PRICE
$105
23% Undervalued
BEAR
$88
16%
BASE
$130
23%
BULL
$160
52%
Analyst Recommendations
Strong Buy6
Buy24
Hold2
Sell1
Strong Sell0
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
% Low Mid High | |
Terminal Growth Rate | |
% Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
% Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Y+1 est.
Y+2 est.0.00%
Y+3 est.0.00%
Y+4 est.0.00%
Y+5 est.0.00%
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
x Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Y+1 est.
Y+2 est.0.00%
Y+3 est.0.00%
Y+4 est.0.00%
Y+5 est.0.00%
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
% Low Mid High | |
Final Growth Rate | |
% Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
% Low Mid High | |
Final P/E | |
x Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
% Low Mid High | |
Final Net Margin | |
% Low Mid High | |
Final P/E Ratio | |
x Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
% Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
% Low Mid High | |
| Government Bond Rate | |
