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.
Free cash flow for DIS (DIS) is computed as operating cash flow minus capital expenditure. We report both the absolute level and the FCF margin against revenue, with five years of trajectory.
Operating cash flow is the primary signal: when OCF is negative or significantly below net income, the cash-flow subsection flags the divergence and traces the cause to working-capital, deferred-revenue, or earnings-quality effects.
Capital expenditure is reported as a percentage of revenue alongside the absolute number. Heavy investment phases are separated from harvesting phases so reinvestment intent is legible.
The financing activity row tracks dividends paid, share repurchases, and net debt issuance. Together with FCF, it answers whether buybacks and dividends are funded organically or by issuing debt.
FAQ
DIS — frequently asked questions
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.
Our composite fair-value range for DIS is $91.8–$137, with a midpoint of $114. The range is triangulated across multiple valuation models (discounted earnings, forward earnings scenarios, peer multiples, and where applicable owner earnings or reverse DCF) and weighted by reliability for DIS's archetype.
Our current rating for DIS is Hold with a confidence score of 88/100. Hold. Current price of $108.66 offers limited upside to the $114.11 composite fair value. This is research for educational purposes, not personalized investment advice.
The top risks our latest report flags for DIS are: Linear Collapse; Theme Park Recession; Streaming Margin Stagnation. The single biggest risk is Linear Collapse: Cord-cutting accelerates significantly faster than DTC profit replacement, permanently destroying enterprise margin.
Our current rating for DIS is Hold, issued with a confidence score of 88/100 and a moat score of 9/10. The rating reflects the composite fair-value range ($91.8–$137) versus the current price of $109.
DIS is classified as a mature compounder stock. Archetype determines how every downstream parameter — discount rate, terminal growth, deceleration curve, terminal multiple, scenario probability weights, scorecard weights, and which valuation models are prioritized — is calibrated for DIS.