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 The Walt Disney Company fair value $114–$137

DIS
By StockMarketAgent.AI team· supervised by
분석일: 2026-05-08다음 업데이트: 2026-08-08Methodology v2.4Archetype: Mature compounderNYSE · Communication Services
View archive
주가
$108.66
▲ +5.45 (+5.02%)
공정 가치
$114
$114–$137
등급
보유
confidence 88/100
상승 여력
+5.0%
upside to fair value
안전 마진
$96.99
buy below · 15%
시가총액
$188.7B
P/E fwd 14.6
영어 원본으로 대체KO
번역하는 동안 영어 원본을 표시 중
이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.

§1 개요

  • 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 analysis only — not financial advice. Always do your own due diligence.

$108.66Price
FV $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 베어 케이스

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.

이 논제가 무너지는 경로

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
모니터링할 조기 경보 신호
지표현재트리거 임계값
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 재무 이력

손익계산서 — 최근 6기
항목T−0T−1T−2T−3CAGR
기간2022-09-302023-09-302024-09-302025-09-30Trend
매출$82.72B$88.90B$91.36B$94.43B+4.5%
매출총이익$28.32B$29.70B$32.66B$35.66B+8.0%
영업이익$6.77B$8.99B$11.91B$13.83B+26.9%
순이익$3.15B$2.35B$4.97B$12.40B+58.0%
EPS (희석)$1.72$1.29$2.72$6.85+58.5%
EBITDA$12.00B$12.11B$14.63B$19.14B+16.9%
R&D
판관비$16.39B$15.34B$15.76B$16.50B+0.2%

품질 점수

Piotroski F-스코어
8 / 9
0–9 품질 종합
Altman Z-스코어
2.44
파산 위험 (>3 안전)
Beneish M-스코어
-2.62
이익 조작 위험
OCF / 순이익
1.46×
>1은 이익의 질이 높음을 의미
회계 품질 게이트
Pass
섹터 조정 게이트
ROIC
7.0%
투하자본수익률
섹션 3

Numbers analysis

개인 구독자 — §4부터11개 섹션 더

전체 분석 읽기 — 11개 섹션 더.

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

모든 커버 종목에 대한 전체 보고서
24개월 등급 아카이브
관심 목록 브리핑 + 등급 변경 알림
모든 언어로 PDF + DOCX 내보내기
무료 체험 시작
언제든지 취소 가능.
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
Same sector: Communication Services