Skip to content
StockMarketAgent
Direct answer
Disney is a premier entertainment compounder successfully navigating the transition from linear television to streaming, heavily anchored by its high-margin Parks & Experiences segment. While near-term growth is tempered by linear declines, its unmatched, multi-generational IP portfolio secures a durable long-term moat. Fair value range: low $91.8, high $137, with mid-point at $114.
Stock analysis

DIS fair value $92–$137

By StockMarketAgent.AI team· supervised by
تم التحليل: 2026-05-08التحديث التالي: 2026-08-08Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
السعر
$108.66
▲ +5.45 (+5.02%)
القيمة العادلة
$114
$92–$137
التصنيف
احتفاظ
confidence 88/100
إمكانية الصعود
+5.0%
upside to fair value
هامش الأمان
$96.99
MoS level · 15%
القيمة السوقية
$188.7B
P/E fwd 14.6
المصدر الإنجليزيAR
يتم عرض المصدر الإنجليزي أثناء الترجمة
لم تتم ترجمة هذا التقرير بعد. قم بالتحديث خلال بضع دقائق بمجرد أن تلحق قائمة انتظار الترجمة بالركب.

§1 الملخص التنفيذي

  • Mature compounder transitioning from linear TV to streaming.
  • Unmatched IP and high-margin Parks drive long-term value.
  • Near-term headwinds from linear decay and elevated capex.
  • Fair value of $114.11 implies limited upside from current levels.
Fair value
$114
Margin of safety
+4.8%
Confidence
88/100
Moat
9/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$108.66Price
Low $91.84
Mid $114.11
High $136.53

Disney is a premier entertainment compounder successfully navigating the transition from linear television to streaming, heavily anchored by its high-margin Parks & Experiences segment. While near-term growth is tempered by linear declines, its unmatched, multi-generational IP portfolio secures a durable long-term moat.

  • Intangible Assets (Multi-generational IP)
    Intangible Assets (Multi-generational IP)
  • Network Effect (Ecosystem monetization)
    Network Effect (Ecosystem monetization)
  • Cycle upside
    Streaming rationalization driving industry-wide price increases and margin expansion.

§2 السيناريو الهبوطي

A severe consumer recession combined with accelerated linear cord-cutting tests dividend sustainability and forces drastic capexCapital expendituresCash spent on acquiring or upgrading property, plant, and equipment. Splits into maintenance capex (sustaining current capacity) and growth capex (expanding capacity). rationalization across the Parks segment.

كيف يمكن أن تفشل هذه الأطروحة

Linear Collapse

20%· Medium

Cord-cutting accelerates significantly faster than DTC profit replacement, permanently destroying enterprise margin.

FV impact
-$22
Trigger
1-2 Years

Theme Park Recession

15%· Low

Macroeconomic weakness materially dents park attendance and per-capita spending, halting FCF generation.

FV impact
-$25
Trigger
1-3 Years

Streaming Margin Stagnation

25%· Medium

Content acquisition costs escalate due to competition, preventing the DTC segment from reaching target double-digit margins.

FV impact
-$15
Trigger
2-4 Years
إشارات الإنذار المبكر للمراقبة
المقياسالحاليحد التشغيل
Parks operating margin compressing below 20% for consecutive quarters.MonitorDeterioration versus the report thesis
DTC subscriber churn increasing significantly.MonitorDeterioration versus the report thesis
Linear affiliate fee revenue dropping >15% YoY.MonitorDeterioration versus the report thesis
Capex to D&A remaining above 1.5x longer than projected.MonitorDeterioration versus the report thesis
Consistent box office underperformance on tentpole franchises.MonitorDeterioration versus the report thesis

§3 التاريخ المالي

بيان الدخل — آخر ستة فترات
البندT−0T−1T−2T−3معدل النمو السنوي المركب
الفترة2022-09-302023-09-302024-09-302025-09-30Trend
الإيرادات$82.72B$88.90B$91.36B$94.43B+4.5%
إجمالي الربح$28.32B$29.70B$32.66B$35.66B+8.0%
الدخل التشغيلي$6.77B$8.99B$11.91B$13.83B+26.9%
صافي الدخل$3.15B$2.35B$4.97B$12.40B+58.0%
EPS (مخفف)$1.72$1.29$2.72$6.85+58.5%
EBITDA$12.00B$12.11B$14.63B$19.14B+16.9%
البحث والتطوير
المصاريف الإدارية والبيعية$16.39B$15.34B$15.76B$16.50B+0.2%

درجات الجودة

درجة Piotroski F
8 / 9
مركب جودة 0–9
درجة Altman Z
2.44
مخاطر الإفلاس (>3 آمن)
درجة Beneish M
-2.62
مخاطر التلاعب بالأرباح
OCF / صافي الدخل
1.46×
>1 يشير إلى جودة عالية للأرباح
حد جودة المحاسبة
Pass
حد معدل حسب القطاع
ROIC
7.0%
العائد على رأس المال المستثمر
القسم 3

Numbers analysis

التدفق النقدي

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

تخصيص رأس المال

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

المشتركون الأفراد — من §4 فصاعداً11 قسماً إضافياً

اقرأ التحليل الكامل — 11 قسماً إضافياً.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

تقرير كامل لكل سهم مغطى
أرشيف تصنيفات 24 شهراً
إيجازات قائمة المراقبة + تنبيهات تغيير التصنيف
تصدير PDF + DOCX بأي لغة
ابدأ تجربة مجانية
إلغاء في أي وقت.
MARGINS FAQ

DIS margins questions

  1. DIS (DIS)'s margin set covers gross margin, operating margin, net margin, and free-cash-flow margin. The five-year trajectory is plotted so the reader can separate cyclical noise from secular trend.
FAQ

DIS — frequently asked questions

  1. Based on our latest analysis, DIS looks modestly undervalued. The current price is $109 versus a composite fair-value midpoint of $114 (range $91.8–$137), which implies roughly 5.0% upside to the midpoint.
Related coverage

Names readers of DIS also follow

Same archetype: mature-compounder