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
Analiz edildi: 2026-05-08Sonraki güncelleme: 2026-08-08Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
Fiyat
$108.66
▲ +5.45 (+5.02%)
Gerçeğe uygun değer
$114
$92–$137
Tavsiye
Tut
confidence 88/100
Yükseliş potansiyeli
+5.0%
upside to fair value
Güvenlik Marjı
$96.99
MoS level · 15%
Piyasa Değeri
$188.7B
P/E fwd 14.6
İngilizce yedekTR
Çeviri yapılırken İngilizce kaynak gösteriliyor
Bu rapor henüz çevrilmedi. Çeviri kuyruğu yetiştiğinde birkaç dakika sonra sayfayı yenileyin.

§1 Yönetici özeti

  • 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 Olumsuz senaryo

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.

Bu tezin bozulabileceği yollar

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
İzlenecek erken uyarı sinyalleri
MetrikMevcutTetikleme eşiği
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 Mali geçmiş

Gelir tablosu — son altı dönem
KalemT−0T−1T−2T−3CAGR
Dönem2022-09-302023-09-302024-09-302025-09-30Trend
Gelir$82.72B$88.90B$91.36B$94.43B+4.5%
Brüt kâr$28.32B$29.70B$32.66B$35.66B+8.0%
Faaliyet kârı$6.77B$8.99B$11.91B$13.83B+26.9%
Net kâr$3.15B$2.35B$4.97B$12.40B+58.0%
EPS (sulandırılmış)$1.72$1.29$2.72$6.85+58.5%
EBITDA$12.00B$12.11B$14.63B$19.14B+16.9%
R&D
SG&A$16.39B$15.34B$15.76B$16.50B+0.2%

Kalite puanları

Piotroski F-skor
8 / 9
0–9 kalite bileşkesi
Altman Z-skor
2.44
İflas riski (>3 güvenli)
Beneish M-skor
-2.62
Kazanç manipülasyonu riski
OCF / Net kâr
1.46×
>1 yüksek kazanç kalitesini gösterir
Muhasebe kalitesi kapısı
Pass
Sektöre göre ayarlanmış kapı
ROIC
7.0%
Yatırılan sermaye getirisi
Bölüm 3

Numbers analysis

Nakit akışı

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.

Sermaye tahsisi

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

Bireysel aboneler — §4 ve sonrası11 bölüm daha

Tam analizi okuyun — 11 bölüm daha.

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

Kapsanan her sembol için tam rapor
24 ay tavsiye arşivi
İzleme listesi brifingleri + tavsiye değişiklik uyarıları
Herhangi bir dilde PDF + DOCX dışa aktarma
Ücretsiz denemeyi başlat
İstediğin zaman iptal edebilirsin.
BALANCE SHEET FAQ

DIS balance sheet questions

  1. DIS (DIS)'s balance sheet section reports total assets, total liabilities, shareholders' equity, and the structure of debt versus cash so leverage and liquidity can be read directly.
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