Walt Disney Co (DIS)
OvervaluedFundamental
63
Price
$112.52
Market Cap
$193.10B
Part 1 · What the company is worth
Overview
The Walt Disney Company is a diversified worldwide entertainment conglomerate operating through three main business segments: Entertainment (film, episodic content production, linear television networks, and direct-to-consumer streaming platforms including Disney+, Hulu, and Disney+ Hotstar); Sports (primarily ESPN operations, sports-focused television channels, and ESPN+ streaming); and Experiences (theme parks, resorts, cruise lines, and consumer products). The company maintains an extensive global content library spanning approximately a century of production, including iconic intellectual properties such as Disney, Pixar, Marvel, Star Wars, ESPN, and National Geographic franchises.
How it makes money
Disney generates revenue through multiple channels: subscription fees from direct-to-consumer streaming services (Disney+, Hulu, ESPN+); advertising sales across linear television and digital platforms; affiliate fees paid by cable, satellite, and telecommunications distributors for content rights; theatrical film licensing and home entertainment sales; consumer product licensing and merchandise sales; theme park admissions and in-park spending (food, merchandise, experiences); resort accommodations and vacation packages including cruise line operations; and music and stage production licensing.
Revenue by segment
Encompasses film and episodic content production, theatrical distribution, and multi-platform global content distribution. Includes linear networks (ABC, Disney Channel, Freeform, FX, National Geographic with ~265 international channels in 175 countries) and direct-to-consumer streaming services (Disney+ at ~123 million subscribers, Hulu at ~52 million subscribers, Disney+ Hotstar at ~36 million subscribers). Also includes content sales and licensing, home entertainment, and music distribution.
Includes theme parks (Walt Disney World in Florida, Disneyland in California, Disneyland Paris, Tokyo Disney, Hong Kong Disneyland, Shanghai Disneyland, and Abu Dhabi location in development), resorts and vacation accommodations, Disney Cruise Line, Disney Vacation Club, Disney Springs shopping/dining/entertainment, and consumer products including merchandise licensing and retail operations. This segment serves millions of visitors annually and represents Disney's most profitable operating segment.
Primarily consists of ESPN operations (approximately 80% owned by Disney), including seven domestic ESPN television channels, ESPN on ABC programming, and ESPN+ streaming service with ~26 million subscribers. Also includes approximately 45 international ESPN channels operating in ~115 territories and Star-branded sports channels in India. Revenue derived from affiliate fees, advertising, and subscription fees for major sports rights including NFL, NBA, MLB, and college sports.
Competitive moat
Patents and licences · WideDisney's moat is anchored in an unparalleled portfolio of iconic intellectual property (Disney, Pixar, Marvel, Star Wars, ESPN, National Geographic) developed over a century. The Disney brand creates powerful multi-generational emotional connections that drive customer acquisition without proportional marketing spend, while the breadth of IP creates significant switching costs as consumers are locked into an ecosystem spanning theatrical releases, streaming subscriptions, theme park experiences, and merchandise. The company's direct relationships with over 200 million streaming subscribers globally reinforce network effects. Capital-intensive theme parks with irreplicable brands and locations create additional barriers to entry, as does Disney's proven ability to monetize content across multiple channels simultaneously—a capability competitors lack.
What drives demand
CyclicalDisney's business demonstrates moderate-to-high cyclicality, particularly through the Experiences segment (theme parks, cruises, resorts) which represents 37% of revenues and is directly tied to consumer discretionary spending. Media, entertainment, and advertising revenues also decline during economic stress as advertisers reduce budgets and consumers reduce spending on entertainment subscriptions and consumer products. However, defensive elements exist: streaming subscriptions (recurring revenue base of 200+ million paid subscribers) provide more stable revenue streams than parks, and the company's global geographic diversification spreads demand across multiple economic cycles.
Key risks
- Intense Streaming Competition and Content Cost Escalation — Disney faces substantial competition from Netflix, Amazon Prime Video, HBO Max, and other streaming platforms, with fierce competition to acquire and create content. Rising production and licensing costs for episodic content and films continue to inflate faster than revenue growth, pressuring operating margins. The company acknowledges competitive pressures regarding consumer preferences, pricing acceptance, and price increases.
- Structural Decline of Linear Television and Cord-Cutting — Disney's traditional pay-TV business faces irreversible secular decline as cord-cutting accelerates, with approximately 25% of cable/satellite subscribers having canceled subscriptions over the prior five-year period. This directly impacts affiliate fee revenues from distributors and reduces advertising inventory, undermining the economics of linear networks including ABC and FX. The shift pressures both revenue and profitability of the Entertainment segment.
- Long-Term Sports Rights Cost Escalation and Carriage Risk — ESPN is locked into long-term sports broadcasting rights agreements with escalating costs for major properties (NFL, NBA, MLB, college sports) that continuously increase expenses regardless of affiliate fee or advertising revenue trends. The company faces material risk from carriage disputes with pay-TV distributors—historical disputes have threatened billions in annual affiliate revenue. The 10-K identifies potential annual loss of approximately $3.5 billion from carriage-related disputes.
- Consumer Discretionary Spending Cyclicality — The Experiences segment (theme parks, cruises, consumer products) comprises 37% of revenues and is highly sensitive to economic downturns. Historical precedent shows significant vulnerability: during the Great Recession of fiscal 2009, Disney's parks and resorts revenue declined 7% while operating income fell 25%. Economic contractions reduce consumer spending on vacations, leisure experiences, and discretionary products, creating earnings volatility.
- Advertising Revenue Sensitivity to Economic Conditions — Advertising represents a material revenue component across Entertainment (linear networks and streaming) and Sports (ESPN) segments. Digital and linear advertising are cyclical, with companies reducing marketing budgets during economic downturns and consumer spending weakness. This creates additional earnings pressure during recessions beyond the direct impact on consumer spending.
Customer concentration
Disney serves hundreds of millions of individual consumers globally across streaming subscriptions, theme park visits, consumer products, and advertising relationships. The company's 10-K disclosure states that trade receivables do not represent significant concentration of credit risk due to the wide variety of customers and markets, geographic dispersion, and diversification across portfolio segments. No single customer, customer group, or distributor represents a material share of consolidated revenues. Revenue is spread across individual subscribers and parks visitors rather than concentrated on large commercial customers.
The case for
Buyers argue that Disney is executing a fundamental business transformation toward a high-margin streaming and premium experiences model. The company achieved streaming profitability in Q4 FY2024 with $321 million in operating income across Disney+, Hulu, and ESPN+, with a path to $1 billion streaming profit in FY2025 and 10% operating margins by FY2026. Blockbuster theatrical performance (Inside Out 2, Deadpool & Wolverine) in FY2024 demonstrates continued content strength, while the Experiences segment achieved record full-year operating income of $9.3 billion driven by record per-guest spending. ESPN showed 7% domestic ad growth in Q4 despite secular headwinds. Disney's $7 billion share buyback program and portfolio of unmatched intellectual property (Marvel, Star Wars, Pixar, Disney franchises) create a foundation for significant earnings accretion. If streaming margins reach 25% by FY2027 as some analysts project, the streaming business alone could generate $7+ billion in annual profit, substantially re-rating the valuation multiple.
The case against
Sellers fear that Disney's linear television business faces irreversible structural decline that will offset streaming gains. Cord-cutting continues to accelerate with pay-TV penetration declining, directly reducing affiliate fee revenues (historically the most profitable part of media networks). ESPN's escalating sports rights costs are locked in via long-term agreements, while affiliate revenue erodes—the company faces potential loss of $3.5 billion annually from carriage disputes. Streaming profitability assumptions depend on restraint in content spending and pricing power that may not hold if competitive intensity increases. The Experiences segment (37% of revenue) demonstrated severe vulnerability in prior recessions (25% operating income decline in fiscal 2009); any recession will create significant earnings volatility. Advertising revenues across media and ESPN are cyclical and vulnerable to corporate budget cuts. Production costs continue to inflate faster than streaming pricing, and subscriber growth is plateauing at 200+ million, limiting future expansion. Market share gains from Netflix, Amazon, and other streaming competitors threaten subscriber retention and pricing power.
Generated with artificial intelligence on September 21, 2026, shared with all users
Direct competitors
Who this company fights with for the same customers
Generated with artificial intelligence on September 18, 2026, shared with all users
Comcast is the only rival that meets Disney on all three of its fronts at once: film and television studios, the Peacock streaming service, and the Universal theme parks that compete directly for the same Orlando and international resort visitors.
Netflix competes for the same streaming subscriptions and viewing hours as Disney+ and Hulu, and bids against Disney for the same film and series projects, creative talent and, increasingly, live sports rights.
Warner Bros. Discovery runs the closest mirror image of Disney's entertainment business — a major film studio, a franchise library, cable networks and the HBO Max subscription service — chasing the same cinema audiences, subscribers and advertisers.
Paramount competes with Disney for theatrical box office, for broadcast and cable advertising through CBS, and for streaming subscribers with Paramount+, including in bidding for the same sports packages.
Prime Video competes for the same household viewing time, advertising budgets and premium sports rights that Disney's streaming and ESPN businesses depend on.
Balance Sheet & Liquidity
Revenue
$98.86B
Trailing 12 months (through 6/27/2026)
Net Income
$8.60B
Trailing 12 months (through 6/27/2026)
Free Cash Flow
$10.08B
Total Equity
$109.87B
Total Liabilities
$82.90B
Current Ratio
0.71
Interest Coverage
9.97
Debt/EBITDA
2.01
Earnings Per Share
Revenue & Net Income
Free Cash Flow
Income Breakdown
Historical statement
Margins over time
Debt over time
How heavy the debt is
Growth grid
Growth — Revenue
Fair Value Estimation
Fair Value
$89.59
Current Price
$112.52
Margin of Safety
-25.6%
Fair Value Range
$62.18 - $117.00
Spread across the valuation methods used, not a statistically calibrated confidence interval.
Estimation Methods
Valuation Metrics
P/E Ratio
23.25
ROE
11.3%
P/B Ratio
1.77
P/FCF
23.43
Gross Margin
-
ROIC
8.5%
Profitability Radar
Value Creation (Economic Moat)
ROIC
8.5%
WACC
10.7%
ROIC − WACC
-2.2 pp
ROIC is below the cost of capital — the company is destroying value for every dollar invested.
Fundamental Analysis Criteria
Passed (16)
- EPS shows upward trend
- ROIC 8.5%
- P/FCF 23.43
- P/B ratio 1.77
- Debt/equity ratio
- Operating margin 18.4%
- Positive free cash flow
- Interest coverage
- Debt/EBITDA
- Return on tangible assets
- ROE 7.9%
- Revenue growth 5Y 7.6%
- Earnings surprise, average 6.9%
- Earnings quality (operating cash flow / net income) 1.98
- Share dilution -0.9%
- Piotroski F-Score 7/9
Failed (8)
- EPS CAGR 2.35%
- Price CAGR 0.45%
- CapEx intensity
- Current ratio
- Low reliance on intangibles
- Price below Graham Number
- DCF valuation (Overvalued)
- Net margin trend 8.7% vs 12.2%
Unavailable (3)
- Gross margin –
- Dividend payout –
- PEG ratio (needs P/E > 0 and growth > 0)
Piotroski F-Score
Strong financial health
Earnings Quality
High quality: earnings backed by cash
Share Dilution
Buying back shares. Shareholder friendly
Institutional Holdings
Governance
Executive Team
| Name | Title | Age |
|---|---|---|
| Mr. Hugh F. Johnston | Senior Executive VP & CFO | 63 |
| Mr. Horacio E. Gutierrez J.D. | Senior EVP and Chief Legal & Global Affairs Officer | 59 |
| Ms. Sonia L. Coleman | Senior EVP & Chief People Officer | 52 |
| Mr. Robert Alan Iger | Senior Advisor & Director | 74 |
| Mr. Josh D'Amaro | CEO & Director | 53 |
| Ms. Dana Walden | President & Chief Creative Officer | 59 |
| Ms. Jennifer Creegan | Head of Marketing Technology & Operations | - |
| Mr. Karandeep Anand | Senior EVP & Chief Technology Officer | - |
| Mr. Benjamin Daniel Swinburne C.F.A. | Executive Vice President of Investor Relations & Corporate Strategy | - |
| Mr. Paul Roeder | Senior Executive VP & Chief Communications Officer | - |
Audit Risk
5
Board Risk
1
Compensation Risk
7
Shareholder Rights Risk
4
Documents
- View document
Annual Report (10-K)
A yearly overview of the business, its financial results, and the risks it faces.
Filed on 2025-11-13
- View document
Quarterly Report (10-Q)
A snapshot of financial performance for the most recent three-month period.
Filed on 2026-08-05
- View document
Current Report (8-K)
An announcement of a major event, such as a leadership change or big news.
Filed on 2026-08-05
via SEC EDGAR
Income History
via SEC EDGAR
Part 2 · The price and its context
This part shows how the price has behaved, not whether the company is worth owning. Inside: technical analysis, potential, historical drawdowns, gamma exposure.
Market Reaction Profile
How much DIS moves, measured on its daily prices.
More volatile than 22% of the tracked stocks (90-day volatility).
- Volatility 30d
- 21.4%
- Volatility 90d
- 25.7%
- Beta vs S&P 500 (1y)
- 0.62Correlation 0.29
- Max drawdown (12m)
- -20.8%
- ATR (14d, % of price)
- 1.79%
Earnings reactions
How DIS moved around its past quarterly results.
Next earnings release
Nov 17, 2026 · In 24 days · Before the open
EPS estimate: 1.69Revenue estimate: $25.2B
What usually happens
- Over the last 12 releases the stock moved a median of 7.2% the next day, up or down.
- Next-day moves: up 6, down 6 (out of 12).
- Of the 5 releases that beat estimates, the stock fell the next day after 3.
Release history
| Date | When | EPS est. | EPS actual | Surprise | Gap | 1 day | 5 days |
|---|---|---|---|---|---|---|---|
| Aug 5, 2026 | During the session | 1.88 | 2.06 | +9.8% | +3.9% | +3.6% | +5.4% |
| May 6, 2026 | During the session | 1.50 | 1.57 | +4.4% | +6.0% | +7.5% | +5.7% |
| Feb 2, 2026 | During the session | 1.59 | 1.63 | +2.8% | -7.8% | -7.4% | -3.6% |
| Nov 13, 2025 | During the session | 1.06 | 1.11 | +5.2% | -6.7% | -7.7% | -10.3% |
| Aug 6, 2025 | During the session | 1.48 | 1.61 | +8.4% | -2.1% | -2.7% | -3.9% |
| May 7, 2025 | During the session | n/a | n/a | n/a | +11.1% | +10.8% | +20.8% |
| Feb 5, 2025 | During the session | n/a | n/a | n/a | +2.1% | -2.4% | -3.8% |
| Nov 14, 2024 | During the session | n/a | n/a | n/a | +7.4% | +6.2% | +11.2% |
| Aug 7, 2024 | During the session | n/a | n/a | n/a | -2.2% | -4.5% | -4.9% |
| May 7, 2024 | During the session | n/a | n/a | n/a | -7.9% | -9.5% | -9.1% |
| Feb 7, 2024 | After the close | n/a | n/a | n/a | +8.0% | +11.5% | +12.5% |
| Nov 8, 2023 | After the close | n/a | n/a | n/a | +4.0% | +6.9% | +11.2% |
Release dates from SEC 8-K filings.
Updated 10/24/2026
Historical statistics for educational purposes only. They are not forecasts and not investment advice.
Price reaction to the news
Latest news on DIS and what the price did next.
- 9/23/2026PositiveDisney+ Price to Jump 13% as Soon as Wednesday
Published while the US market was open: the move of that day cannot be split into before and after the news, so no figure is shown.
- 9/23/2026NegativeWalt Disney, i servizi di streaming costeranno di più
Published while the US market was open: the move of that day cannot be split into before and after the news, so no figure is shown.
- 8/5/2026PositiveMNTN CEO on Disney’s Ad Business, Streaming Wars Outlook
- +1 day
- +3.0%
- +3 days
- +1.0%
- 7/16/2026PositiveHeadline no longer in the latest news feed
- +1 day
- +3.2%
- +3 days
- +0.9%
- 7/16/2026PositiveEXCLUSIVE: Disney’s cruise ship fleet generated $3 billion in the last fiscal year—and the company plans to add 5 more in a $60 billion expansion
- +1 day
- +3.2%
- +3 days
- +0.9%
Return of the stock minus return of SPY over the same days. A news item close to a price move did not necessarily cause it. Historical data for educational purposes only, not investment advice.
Latest News
Recent headlines for DIS.
- 9/23/2026POSITIVEDisney+ Price to Jump 13% as Soon as Wednesday
Walt Disney Co. is set to implement a significant price increase of 13% on its Disney+ streaming service, with notifications beginning as early as Wednesday. This move, as analyzed by Bloomberg Intelligence, signals a strategic shift towards prioritizing profitability and ARPU (Average Revenue Per User) within its streaming division. While potentially impacting subscriber growth in the short term, the price hike is expected to bolster revenue and margins, reflecting a maturing streaming market where subscriber acquisition costs are high and focus is shifting to monetization. Investors will be watching closely for subscriber retention rates and the impact on overall company earnings.
- 9/23/2026NEGATIVEWalt Disney, i servizi di streaming costeranno di più
Walt Disney Co. is set to increase prices for its streaming services, narrowing the gap with its main competitor. This move comes amid a broader industry trend of price adjustments in the competitive streaming landscape. While potentially boosting revenue for Disney's direct-to-consumer segment, the price hike could impact subscriber growth and retention. Investors will be watching subscriber numbers closely in the upcoming quarters to gauge the net effect of this strategy on overall profitability and market share.
- 8/5/2026POSITIVEMNTN CEO on Disney’s Ad Business, Streaming Wars Outlook
Disney's streaming business reported a significant 64% profit growth and 14% revenue increase, signaling strong momentum in its digital content delivery. While overall advertising sales saw a more modest 3% growth, the robust performance in streaming indicates successful monetization strategies and growing subscriber engagement. This positive trend in its core digital operations, as highlighted by MNTN CEO Mark Douglas, suggests a healthy recovery and future growth potential for Disney's media empire, potentially boosting investor confidence.
- 7/16/2026POSITIVEEXCLUSIVE: Disney’s cruise ship fleet generated $3 billion in the last fiscal year—and the company plans to add 5 more in a $60 billion expansion
Disney's cruise ship division has achieved a remarkable $3 billion in revenue during the last fiscal year, a figure previously undisclosed by the company. This strong performance is a key driver behind Disney's ambitious $60 billion expansion plan, which includes adding five new cruise ships to its fleet. The financial details, unearthed through a discreetly named shell company, highlight the significant profitability and growth potential of Disney's leisure and hospitality segment. Investors should view this as a strong indicator of the division's contribution to overall company performance and future revenue streams, potentially boosting confidence in Disney's diversified business model.