
The Walt Disney Company
DIS 107.71 (-0.24%) 0.26
EV: $241.73(B)
Total Equity: $116.84(B)
Debt/Equity: 0.39
Dividend/share: $1.5
Div. yield: 1.39%
P/E: 22.21
Forward P/E: 15.63
P/FCF: 22.49
P/S: 1.93
P/B: 1.69
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
DIS Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$108
17% Undervalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: Very wide
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
$108
20% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
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:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
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 | |
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 | |
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 | |
