Walt Disney (DIS) Stock Insights

DIS price $109.09 -1.14 -1.03%

Ticker
DIS
Price
$109.09
Change
-1.14 -1.03%
Market cap ?
$188.37B
P/E ?
22.72
Forward P/E ?
14.52
Dividend yield ?
1.36%
Beta ?
1.42
Sector
Communication Services
Industry
Entertainment
Stocklytics score
47
Value
49
Quality
46
Growth
47

Stocklytics score rationale: value 49, quality 46, growth 47.

Financials

2016201720182019202020212022202320242025
55632000000551370000005943400000069607000000653880000006741800000082722000000888980000009136100000094425000000

Operating worldwide through its various subsidiaries, The Walt Disney Company (DIS) stands as a prominent global entertainment enterprise. Its vast array of activities is organized into two primary divisions: Disney Media and Entertainment Distribution, and Disney Parks, Experiences and Products. Within its media and entertainment arm, Disney is actively engaged in developing and distributing both cinematic films…

Fair value

DIS fair value $136.75. Price $109.09. Price is 20% below fair value.

Around fair value, but less expensive than usual. A smaller premium than on 94% of days in the past 5 years.

Fair value is an estimate of what one share is worth if future cash flows arrive as modeled. It is not a forecast of the share price. How discounted cash flow works.

Calculated with a 10-year free-cash-flow discount. Starting free cash flow 8.29B. Growth 20.00%. When analyst earnings forecasts are available, free cash flow in those years is forecast earnings times the company's usual conversion of earnings into free cash flow, kept between 60% and 130%. Years with fewer than 3 analyst estimates are left out. Growth then fades in a straight line to terminal growth by year 10, starting from the last well-covered year's growth, or from the pace across those years when the final year slows sharply, kept between 0% and 20%. Without those forecasts, year-1 growth is analyst revenue growth for the next full fiscal year, or 5-year historical revenue growth when that forecast is missing, held for five years, then fading in a straight line to terminal growth by year 10. Terminal growth 3.00%. Discount rate 12.00% (beta 1.4). Beta is kept between 0.8 and 2.0, which on its own would make the discount rate 8.7% to 15.3%. The rate is then capped at 12%. A cap is used because a discount above 12% pushes higher-beta stocks further from the price. The discount rate stays at least 5 percentage points above terminal growth. Shares 1.73B. Net debt 39.73B. The earnings value is next-12-months earnings per share, or trailing earnings when that forecast is missing, times the median P/E of the company's industry. That median uses listed stocks worth at least $10 billion with a positive P/E of 100 or below, and the industry needs at least eight of them. Otherwise the sector median is used when that group also has at least eight, then the market median of those large companies. The multiple used is the lower of that median and 1.25 times the stock's own 10-year median P/E, then kept between 8 and 30. If the stock has no 10-year median, the peer median is kept between 8 and 30. Fair value is the average of the cash-flow value and the earnings value when both exist. Card and credit companies use the earnings value only, because changes in customer receivables distort free cash flow. Model uncertainty is high when fair value is more than 60% from the price, or when most of the cash-flow value sits after year 10.

Compare DIS

Earnings

DateEPS actualEPS estimateRevenueRevenue estimate
2026-11-17—1.69—25.23B
2026-08-052.061.8625.25B25.39B
2026-05-061.571.4925.17B24.87B
2026-02-021.631.5725.98B25.70B
2025-11-131.111.0522.46B22.76B
2025-08-061.611.4523.58B23.69B
2025-05-071.451.1923.62B23.09B
2025-02-051.761.4524.69B24.67B
2024-11-141.141.1122.57B22.49B
2024-08-071.391.1923.16B23.08B
2024-05-071.211.1022.08B22.12B
2024-02-071.220.9923.55B23.71B
2023-11-080.820.6721.24B20.13B
2023-08-091.030.9922.33B22.48B
2023-05-100.930.8921.82B21.79B
2023-02-080.990.6923.51B23.44B
2022-11-080.300.5020.15B21.27B
2022-08-101.090.9421.50B20.99B
2022-05-111.081.2019.25B20.05B
2022-02-091.060.5721.82B20.27B
2021-11-100.370.5118.53B23.35B
2021-08-120.800.5717.02B16.76B
2021-05-130.790.2915.61B15.82B
2021-02-110.32-0.4516.25B40.66B
2020-11-12-0.20-0.6814.71B22.69B
2020-08-040.08-0.4311.78B94.23B
2020-05-050.600.8318.02B26.71B
2020-02-041.531.4420.88B19.63B
2019-11-071.070.9519.12B16.96B
2019-08-061.351.7620.26B26.24B
2019-05-081.611.5914.92B14.64B
2019-02-051.841.5515.30B12.44B
2018-11-081.481.3414.31B12.81B
2018-08-071.871.9515.23B15.85B
2018-05-081.841.7014.55B13.35B
2018-02-061.891.6215.35B12.68B
2017-11-091.071.1312.78B13.46B
2017-08-081.581.5514.24B13.96B
2017-05-091.501.4113.34B12.48B
2017-02-071.551.4914.78B14.19B

Dividends

Yield 1.37%. Payout ratio 25.99%. Frequency Semi-Annual.

Safety score 91/100 · Safe. Payout ratio is 26% of earnings. Dividends use less than 40% of free cash flow. Dividends were paid in 42 separate years. Yield is 1.4%, which is modest.

Ex-dateDividendRecordPaymentFrequency
2026-06-30$0.752026-06-302026-07-22Semi-Annual
2025-12-15$0.752025-12-152026-01-15Semi-Annual
2025-06-24$0.502025-06-242025-07-23Semi-Annual
2024-12-16$0.502024-12-162025-01-16Semi-Annual
2024-07-08$0.452024-07-082024-07-25Semi-Annual
2023-12-08$0.302023-12-112024-01-10Semi-Annual
2019-12-13$0.882019-12-162020-01-16Semi-Annual
2019-07-05$0.882019-07-082019-07-25Semi-Annual
2018-12-07$0.882018-12-102019-01-10Semi-Annual
2018-07-06$0.842018-07-092018-07-26Semi-Annual
2017-12-08$0.842017-12-112018-01-11Semi-Annual
2017-07-06$0.782017-07-102017-07-27Semi-Annual
2016-12-08$0.782016-12-122017-01-11Semi-Annual
2016-07-07$0.712016-07-112016-07-28Semi-Annual
2015-12-10$0.712015-12-142016-01-11Semi-Annual
2015-07-01$0.662015-07-062015-07-29Semi-Annual
2014-12-11$1.152014-12-152015-01-08Annual
2013-12-12$0.862013-12-162014-01-16Annual
2012-12-06$0.752012-12-102012-12-28Annual
2011-12-14$0.602011-12-162012-01-18Annual
2010-12-09$0.402010-12-132011-01-18Annual
2009-12-10$0.352009-12-142010-01-19Annual
2008-12-11$0.352008-12-152009-01-20Annual
2007-12-05$0.352007-12-072008-01-11Annual
2006-12-13$0.312006-12-152007-01-12Annual
2005-12-08$0.272005-12-122006-01-06Annual
2004-12-08$0.242004-12-102005-01-06Annual
2003-12-10$0.212003-12-122004-01-06Annual
2002-12-11$0.212002-12-132003-01-09Annual
2001-12-05$0.212001-12-072001-12-21Annual
2000-12-06$0.212000-12-082000-12-22Annual
1999-11-12$0.211999-11-161999-12-17Monthly
1999-10-07$0.05——Annual
1998-10-07$0.051998-10-091998-11-20Semi-Annual
1998-07-22$0.051998-07-241998-08-21Quarterly
1998-04-07$0.051998-04-101998-05-22Quarterly
1998-01-07$0.041998-01-091998-02-20Quarterly
1997-10-15$0.041997-10-171997-11-21Quarterly
1997-07-09$0.041997-07-111997-08-22Quarterly
1997-04-09$0.041997-04-111997-05-16Quarterly
1997-01-08$0.041997-01-101997-02-21Quarterly
1996-10-09$0.041996-10-111996-11-22Quarterly
1996-07-10$0.041996-07-121996-08-16Quarterly
1996-04-10$0.041996-04-121996-05-17Quarterly
1995-12-29$0.031996-01-031996-02-16Quarterly
1995-10-11$0.031995-10-131995-11-17Quarterly
1995-07-06$0.031995-07-101995-08-18Quarterly
1995-04-07$0.031995-04-141995-05-19Quarterly
1995-01-03$0.021995-01-091995-02-17Quarterly
1994-10-07$0.021994-10-141994-11-18Quarterly
1994-07-05$0.021994-07-111994-08-19Quarterly
1994-04-11$0.021994-04-151994-05-20Quarterly
1994-01-04$0.021994-01-101994-02-18Quarterly
1993-10-06$0.021993-10-131993-11-19Quarterly
1993-07-02$0.021993-07-091993-08-20Quarterly
1993-04-05$0.021993-04-121993-05-20Quarterly
1993-01-05$0.021993-01-111993-02-19Quarterly
1992-10-05$0.021992-10-091992-11-20Quarterly
1992-07-06$0.021992-07-101992-08-20Quarterly
1992-04-06$0.021992-04-101992-05-20Quarterly
1992-01-06$0.011992-01-101992-02-20Quarterly
1991-10-07$0.011991-10-141991-11-20Quarterly
1991-07-08$0.011991-07-121991-08-20Quarterly
1991-04-08$0.011991-04-121991-05-20Quarterly
1991-01-14$0.011991-01-181991-02-20Quarterly
1990-10-05$0.011990-10-121990-11-15Quarterly
1990-07-09$0.011990-07-131990-08-15Quarterly
1990-04-06$0.011990-04-131990-05-15Quarterly
1990-01-08$0.011990-01-121990-02-15Quarterly
1989-10-06$0.011989-10-131989-11-15Quarterly
1989-07-10$0.011989-07-141989-08-15Quarterly
1989-04-10$0.011989-04-141989-05-15Quarterly
1989-01-09$0.011989-01-131989-02-15Quarterly
1988-10-07$0.01——Quarterly
1988-07-11$0.011988-07-151988-08-15Quarterly
1988-04-13$0.011988-04-191988-05-16Quarterly
1988-01-12$0.011988-01-191988-02-15Quarterly
1987-09-16$0.011987-09-221987-10-07Quarterly
1987-06-01$0.011987-06-051987-07-06Quarterly
1987-03-09$0.011987-03-131987-04-06Quarterly

Insider trades

DateInsiderActionSharesPriceValue
2026-10-16WOODFORD BRENTBuy2.86K$111.58318.67K
2026-10-16WOODFORD BRENTSell2.86K$111.68318.96K
2026-10-16WOODFORD BRENTSell2.86K$111.58318.67K
2026-10-08WOODFORD BRENTBuy3.62K$105.21380.65K
2026-10-08WOODFORD BRENTSell3.62K$105.31381.01K
2026-10-08WOODFORD BRENTSell3.62K$105.21380.65K
2026-09-30MCDONALD CALVINBuy1.01K$104.88105.48K
2026-09-30Chang AmyBuy1.01K$104.88105.48K
2026-09-30Barra Mary TBuy1.17K$104.88123.16K
2026-09-30Darroch JeremyBuy955$104.88100.13K
2026-09-30Darroch JeremySell122$105.6512.94K
2026-09-30Everson CarolynBuy995$104.88104.32K
2026-09-30GORMAN JAMES PBuy1.39K$104.88145.37K
2026-09-30LAGOMASINO MARIA ELENABuy1.17K$104.88122.36K
2026-09-30Froman Michael B. G.Buy1.00K$104.88105.24K
2026-09-30Rice Derica WBuy1.15K$104.88120.85K
2026-09-30WILLIAMS JEFFREY EBuy925$104.8896.98K
2026-09-23WOODFORD BRENTBuy1.06K——
2026-09-23WOODFORD BRENTSell393$103.6640.74K
2026-09-23WOODFORD BRENTSell1.06K——
2026-09-01WOODFORD BRENTBuy3.62K$105.21380.65K
2026-09-01WOODFORD BRENTSell3.62K$107.13387.60K
2026-09-01WOODFORD BRENTSell3.62K$105.21380.65K
2026-08-19Roeder Paul MSell3.60K$106.32382.33K
2026-08-14WOODFORD BRENTBuy7.24K$105.21761.51K
2026-08-14WOODFORD BRENTSell7.24K$105.31762.23K
2026-08-14WOODFORD BRENTSell7.24K$105.21761.51K
2026-07-17WOODFORD BRENTBuy1.16K——
2026-07-17WOODFORD BRENTSell362$98.4235.63K
2026-07-17WOODFORD BRENTSell1.16K——
2026-07-17Roeder Paul MBuy955——
2026-07-17Roeder Paul MSell343$98.4233.76K
2026-07-17Roeder Paul MSell955——
2026-07-17Coleman Sonia LBuy1.18K——
2026-07-17Coleman Sonia LSell559$98.4255.02K
2026-07-17Coleman Sonia LSell1.18K——
2026-07-15WOODFORD BRENTBuy1.87K——
2026-07-15WOODFORD BRENTSell456$97.0044.23K
2026-07-15WOODFORD BRENTBuy1.96K——
2026-07-15WOODFORD BRENTSell477$97.0046.27K
2026-07-15WOODFORD BRENTSell1.87K——
2026-07-15WOODFORD BRENTSell1.96K——
2026-07-15Roeder Paul MSell1.65K——
2026-07-15Roeder Paul MSell1.47K——
2026-07-15Roeder Paul MBuy1.65K——
2026-07-15Roeder Paul MSell592$97.0057.42K
2026-07-15Roeder Paul MBuy1.47K——
2026-07-15Roeder Paul MSell527$97.0051.12K
2026-06-30GORMAN JAMES PBuy1.36K$100.80137.49K
2026-06-30MCDONALD CALVINBuy955$100.8096.24K
2026-06-30Barra Mary TBuy1.02K$100.80102.49K
2026-06-30Darroch JeremyBuy955$100.8096.24K
2026-06-30Darroch JeremySell113$96.8010.96K
2026-06-30Rice Derica WBuy1.02K$100.80103.12K
2026-06-30WILLIAMS JEFFREY EBuy955$100.8096.24K
2026-06-30Chang AmyBuy955$100.8096.24K
2026-06-30LAGOMASINO MARIA ELENABuy955$100.8096.24K
2026-06-30Froman Michael B. G.Buy1.00K$100.80101.24K
2026-06-30Everson CarolynBuy955$100.8096.24K
2026-06-23Coleman Sonia LBuy4.08K——
2026-06-23Coleman Sonia LSell1.46K$102.92150.67K
2026-06-23Coleman Sonia LBuy809——
2026-06-23Coleman Sonia LSell291$102.9229.95K
2026-06-23Coleman Sonia LSell809——
2026-06-22Coleman Sonia LBuy1.72K——
2026-06-15Roeder Paul MBuy1.53K——
2026-06-15Roeder Paul MSell1.53K——
2026-06-15Roeder Paul MSell550$101.5055.82K
2026-06-15WOODFORD BRENTBuy2.21K——
2026-06-15WOODFORD BRENTSell488$101.5049.53K
2026-06-15WOODFORD BRENTSell2.21K——
2026-03-31Froman Michael B. G.Buy1.09K$96.96105.46K
2026-03-31LAGOMASINO MARIA ELENABuy1.27K$96.96122.83K
2026-03-31Darroch JeremyBuy1.03K$96.96100.29K
2026-03-31Darroch JeremySell89$95.548.54K
2026-03-31Darroch JeremySell218$112.1624.45K
2026-03-31Darroch JeremySell163$114.0718.59K
2026-03-31Everson CarolynBuy1.06K$96.96103.23K
2026-03-31WILLIAMS JEFFREY EBuy154$96.9614.97K
2026-03-31GORMAN JAMES PBuy1.48K$96.96143.22K
2026-03-31Barra Mary TBuy1.25K$96.96121.51K
2026-03-31MCDONALD CALVINBuy1.08K$96.96104.78K
2026-03-31Rice Derica WBuy1.23K$96.96119.22K
2026-03-31Chang AmyBuy1.08K$96.96104.78K
2026-03-19Roeder Paul MOther0——
2026-03-19Roeder Paul MOther5.09K$100.01509.05K
2026-03-19Roeder Paul MOther12.83K$113.141.45M
2026-03-19Roeder Paul MOther10.64K$108.801.16M
2026-03-19Roeder Paul MOther11.23K$93.441.05M
2026-03-19Roeder Paul MOther832$86.8972.30K
2026-03-19Roeder Paul MOther3.06K$173.53530.12K
2026-03-19Roeder Paul MOther2.31K$198.41458.12K
2026-03-19Roeder Paul MOther2.87K$173.40498.35K
2026-03-19Roeder Paul MOther8.80K$148.041.30M
2026-03-19Roeder Paul MOther7.66K$110.54847.05K
2026-03-19Roeder Paul MOther7.14K$111.58796.68K
2026-03-19Roeder Paul MOther4.85K$105.21510.69K
2026-03-19Roeder Paul MOther955——
2026-03-18Walden DanaBuy38.80K$100.013.88M
2026-03-18Walden DanaBuy13.15K——

Institutional holders

Latest filed quarter: Q2 2026.

Institutions holding: 3.06K, holders -80 vs prior quarter. Ownership 75.60%.

HolderSharesChangeChange %Value
BLACKROCK, INC.136.88M1.43M+1.05%13.17B
VANGUARD CAPITAL MANAGEMENT LLC113.43M-1.69M-1.46%10.92B
STATE STREET CORP83.50M-207.50K-0.25%8.10B
JPMORGAN CHASE & CO75.81M-1.09M-1.41%7.48B
GEODE CAPITAL MANAGEMENT, LLC41.32M-269.47K-0.65%3.96B
VANGUARD PORTFOLIO MANAGEMENT LLC36.76M1.37M+3.87%3.54B
MORGAN STANLEY34.50M696.44K+2.06%3.32B
WELLINGTON MANAGEMENT GROUP LLP31.99M4.10M+14.69%3.08B
FMR LLC25.39M3.44M+15.66%2.44B
NORGES BANK20.25M20.25MNew1.95B
NORTHERN TRUST CORP19.55M-405.23K-2.03%1.88B
PRICE T ROWE ASSOCIATES INC /MD/17.19M161.23K+0.95%1.65B
BANK OF AMERICA CORP /DE/16.87M-950.95K-5.34%1.62B
UBS AM, A DISTINCT BUSINESS UNIT OF UBS ASSET MANAGEMENT AMERICAS LLC15.68M-671.42K-4.11%1.51B
SIXTH STREET PARTNERS MANAGEMENT COMPANY, L.P.14.61M14.61MNew1.41B
CHARLES SCHWAB INVESTMENT MANAGEMENT INC14.61M839.62K+6.10%1.41B
CAPITAL WORLD INVESTORS14.47M1.91M+15.22%1.39B
STATE FARM MUTUAL AUTOMOBILE INSURANCE CO14.46M-668.42K-4.42%1.39B
AMERIPRISE FINANCIAL INC14.41M-95.11K-0.66%1.39B
BANK OF NEW YORK MELLON CORP14.41M847.82K+6.25%1.39B
SANDERS CAPITAL, LLC13.78M13.78MNew1.33B
LOOMIS SAYLES & CO L P13.57M-417.61K-2.98%1.31B
JENNISON ASSOCIATES LLC11.71M-2.12M-15.33%1.13B
NUVEEN, LLC11.55M380.72K+3.41%1.11B
INVESCO LTD.11.49M-730.68K-5.98%1.11B

Insights

Revenue by product
PeriodValue
FY2017Consumer Products and Interactive: 4833000000.0, Media Networks: 23510000000.0, Parks And Resorts: 18415000000.0, Studio Entertainment: 8379000000.0
FY2019Admission: 7540000000.0, Advertising: 10505000000.0, Affiliate fees: 15920000000.0, Entertainment: 1831000000.0, License: 3380000000.0, Other Revenue: 3777000000.0, Resort and vacations: 6266000000.0, Retail and wholesale sales of merchandise, food and beverage: 7716000000.0, Subscription fees: 2244000000.0, Theatrical distribution licensing: 4726000000.0, TV/SVOD distribution licensing: 5665000000.0
FY2020Admission: 4038000000.0, Advertising: 10855000000.0, Affiliate fees: 17929000000.0, Entertainment: 1612000000.0, License: 3242000000.0, Other Revenue: 3136000000.0, Resort and vacations: 3402000000.0, Retail and wholesale sales of merchandise, food and beverage: 4952000000.0, Subscription fees: 7645000000.0, Theatrical distribution licensing: 2134000000.0, TV/SVOD distribution licensing: 6443000000.0
FY2021Admission: 3848000000.0, Advertising: 12429000000.0, Affiliate fees: 17760000000.0, Entertainment: 1014000000.0, License: 3598000000.0, Other Revenue: 2905000000.0, Resort and vacations: 2701000000.0, Retail and wholesale sales of merchandise, food and beverage: 4957000000.0, Subscription fees: 12020000000.0, Theatrical distribution licensing: 920000000.0, TV/SVOD distribution licensing: 5266000000.0
FY2022Admission: 8602000000.0, Advertising: 13048000000.0, Affiliate fees: 17525000000.0, Entertainment: 820000000.0, License: 3969000000.0, Other Revenue: 3915000000.0, Resort and vacations: 6410000000.0, Retail and wholesale sales of merchandise, food and beverage: 7838000000.0, Subscription fees: 15291000000.0, Theatrical distribution licensing: 1875000000.0, TV/SVOD distribution licensing: 3429000000.0
FY2023Admission: 10423000000.0, Advertising: 11518000000.0, Affiliate fees: 16875000000.0, Entertainment: 931000000.0, License: 3128000000.0, Other Revenue: 5050000000.0, Resort and vacations: 7949000000.0, Retail and wholesale sales of merchandise, food and beverage: 8921000000.0, Subscription fees: 17937000000.0, Theatrical distribution licensing: 3174000000.0, TV/SVOD distribution licensing: 2992000000.0
FY2024Admission: 11171000000.0, Advertising: 11894000000.0, Affiliate fees: 16107000000.0, Entertainment: 753000000.0, License: 3784000000.0, Other Revenue: 4758000000.0, Resort and vacations: 8375000000.0, Retail and wholesale sales of merchandise, food and beverage: 9204000000.0, Subscription fees: 20446000000.0, Theatrical distribution licensing: 2266000000.0, TV/SVOD distribution licensing: 2603000000.0
FY2025Advertising: 11123000000.0, Content sales: 6366000000.0, Merchandise licensing: 3879000000.0, Other: 4719000000.0, Resorts and vacations: 9210000000.0, Retail and wholesale sales of merchandise, food and beverage: 9642000000.0, Subscription and affiliate fees: 37779000000.0, Theme park admissions: 11707000000.0
Revenue by region
PeriodValue
FY2017Asia Pacific: 5075000000.0, Europe: 6541000000.0, Latin America: 1640000000.0, United States And Canada: 41881000000.0
FY2019Americas: 53768000000.0, Asia Pacific: 7796000000.0, Europe: 8006000000.0
FY2020Americas: 51992000000.0, Asia Pacific: 6063000000.0, Europe: 7333000000.0
FY2021Americas: 54157000000.0, Asia Pacific: 6571000000.0, Europe: 6690000000.0
FY2022Americas: 68218000000.0, Asia Pacific: 6847000000.0, Europe: 8680000000.0
FY2023Americas: 71205000000.0, Asia Pacific: 8160000000.0, Europe: 9533000000.0
FY2024Americas: 72162000000.0, Asia Pacific: 8920000000.0, Europe: 10279000000.0
FY2025Americas: 76430000000.0, Asia Pacific: 6905000000.0, Europe: 11090000000.0

Insights · Dividends · Forecast · Financials · Learn

Stocklytics home · Screener

Walt Disney (DIS) Stock Insights

DIS$109.09-1.14 -1.03%

$188.37B

Market Cap

22.72

P/E

14.52

Forward P/E

47

Score

Price History