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
已分析: 2026-05-08下次更新: 2026-08-08Methodology v2.4Archetype: Mature compounderNYSE · Communication Services
View archive
股价
$108.66
▲ +5.45 (+5.02%)
公允价值
$114
$114–$137
评级
持有
confidence 88/100
上行空间
+5.0%
upside to fair value
安全边际
$96.99
buy below · 15%
市值
$188.7B
P/E fwd 14.6
英文原文ZH
翻译期间显示英文原文
此报告尚未翻译。翻译队列赶上后请在几分钟内刷新。

§1 执行摘要

  • 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 看空情景

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.

该论点可能失败的方式

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
需关注的早期预警信号
指标当前触发阈值
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 财务历史

损益表 — 最近六期
项目T−0T−1T−2T−3CAGR
期间2022-09-302023-09-302024-09-302025-09-30Trend
营业收入$82.72B$88.90B$91.36B$94.43B+4.5%
毛利$28.32B$29.70B$32.66B$35.66B+8.0%
营业利润$6.77B$8.99B$11.91B$13.83B+26.9%
净利润$3.15B$2.35B$4.97B$12.40B+58.0%
每股收益(摊薄)$1.72$1.29$2.72$6.85+58.5%
EBITDA$12.00B$12.11B$14.63B$19.14B+16.9%
研发
销售管理费用$16.39B$15.34B$15.76B$16.50B+0.2%

质量评分

Piotroski F 评分
8 / 9
0–9 质量综合
Altman Z 评分
2.44
破产风险 (>3 安全)
Beneish M 评分
-2.62
盈利操纵风险
OCF / 净利润
1.46×
>1 表示盈利质量高
会计质量门槛
Pass
经行业调整门槛
ROIC
7.0%
投入资本回报率
第 3 节

Numbers analysis

个人订阅用户 — §4 及之后还有 11 个章节

阅读完整分析 — 还有 11 个章节。

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

涵盖每个股票的完整报告
24 个月的评级存档
关注列表简报 + 评级变更提醒
以任意语言导出 PDF + DOCX
开始免费试用
可随时取消。
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