Walt Disney Co
NYSE:DIS

Watchlist Manager
Walt Disney Co Logo
Walt Disney Co
NYSE:DIS
Watchlist
Price: 91.44 USD 11.89% Market Closed
Market Cap: 165.3B USD

Intrinsic Value

The intrinsic value of one DIS stock under the Base Case scenario is 133.57 USD. Compared to the current market price of 91.44 USD, Walt Disney Co is Undervalued by 32%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DIS Intrinsic Value
133.57 USD
Undervaluation 32%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Walt Disney Co

DIS
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for DIS cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

The company’s direct-to-consumer streaming segment faces mounting content costs and fierce competition from Netflix, Amazon, and other platforms, potentially compressing margins and undermining long-term profitability.

Bull Theses

Disney’s unmatched portfolio of iconic intellectual property—from Marvel to Star Wars and Pixar—drives a flywheel of recurring revenue across films, merchandise, theme parks, and streaming, creating a competitive moat.

Show More Less
How do you feel about DIS?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Walt Disney Co
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Walt Disney Co

Current Assets 23.7B
Cash & Short-Term Investments 5.5B
Receivables 13.8B
Other Current Assets 4.4B
Non-Current Assets 173.4B
Long-Term Investments 8.9B
PP&E 38.1B
Intangibles 116.2B
Other Non-Current Assets 10.1B
Efficiency

Free Cash Flow Analysis
Walt Disney Co

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Walt Disney Co

Revenue
92.5B USD
Cost of Revenue
-58.5B USD
Gross Profit
34B USD
Operating Expenses
-20.9B USD
Operating Income
13.1B USD
Other Expenses
-7.4B USD
Net Income
5.6B USD
Fundamental Scores

DIS Profitability Score
Profitability Due Diligence

Walt Disney Co's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
50/100
Profitability
Score

Walt Disney Co's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

DIS Solvency Score
Solvency Due Diligence

Walt Disney Co's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Average Altman Z-Score
Short-Term Solvency
49/100
Solvency
Score

Walt Disney Co's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DIS Price Targets Summary
Walt Disney Co

Wall Street analysts forecast DIS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DIS is 128.85 USD with a low forecast of 79.79 USD and a high forecast of 154.35 USD.

Lowest
Price Target
79.79 USD
13% Downside
Average
Price Target
128.85 USD
41% Upside
Highest
Price Target
154.35 USD
69% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Apr 9, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for DIS is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

DIS Insider Trading
Buy and sell transactions by insiders

DIS News

Other Videos
What is the Intrinsic Value of one DIS stock?

The intrinsic value of one DIS stock under the Base Case scenario is 133.57 USD.

Is DIS stock undervalued or overvalued?

Compared to the current market price of 91.44 USD, Walt Disney Co is Undervalued by 32%.

Back to Top