The Walt Disney Company (DIS)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $bn | 65 | 67 | 83 | 89 | 91 | 94 | 99 | 101 |
| Operating profit | $bn | 14 | 16 | ||||||
| Net profit | $bn | -3 | 2 | 3 | 2 | 5 | 12 | 9 | 12 |
| EPS reported | $ | 6.85 | 4.85 | ||||||
| Operating cashflow per share | $ | 10.03 | 9.78 | ||||||
| Capex per share | $ | 4.45 | 5.00 | ||||||
| FCF per share | $ | 5.59 | 4.77 | ||||||
| Free cash flow | $bn | 10 | 8 | ||||||
| Net debt | $bn | 37 | 41 | ||||||
| Book value equity | $bn | 110 | 110 | ||||||
| Book value per share | $ | 60.67 | 63.13 | ||||||
| Number of shares | m | 1,811 | 1,743 | ||||||
| DPS (TTM paid) | $ | 1.50 | 1.50 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 16.56 | 21.89 | ||||||
| P/B LTM | x | 1.86 | 1.86 | ||||||
| P/S LTM | x | 2.17 | 2.07 | ||||||
| P/FCF LTM | x | 20.31 | 24.68 | ||||||
| EV/EBITDA LTM | x | 12.77 | 10.52 | ||||||
| EV/Sales LTM | x | 2.59 | 2.26 | ||||||
| Earnings Yield LTM | % | +6.04% | +4.57% | ||||||
| FCF Yield | % | +4.92% | +4.05% | ||||||
| Quality | |||||||||
| ROE | % | +11.29% | +7.87% | ||||||
| ROIC | % | +8.11% | +6.43% | ||||||
| Operating margin | % | +14.65% | +16.00% | ||||||
| Gross margin | % | +37.76% | +37.60% | ||||||
| FCF/Sales | % | +10.67% | +8.39% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +151.84% | +78.31% | ||||||
| Sales Growth YoY | % | +3.35% | +8.21% | ||||||
| Net Income Growth YoY | % | +149.48% | +72.97% | ||||||
| FCF Growth | % | +17.74% | -3.11% | ||||||
| Operating Profit Growth | % | +16.10% | +32.80% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +0.88% | +1.42% | ||||||
| Dividend Growth | % | +3.45% | +3.45% | ||||||
| Payout Ratio | % | +14.53% | +25.89% | ||||||
| FCF/Debt | x | 0.22 | 0.18 | ||||||
| Net Debt/EBITDA | x | 2.08 | 1.76 | ||||||
| EBIT/Net interest | x | 7.63 | 9.18 | ||||||
| Net debt/market cap | % | +20.80% | +25.18% | ||||||
| Net debt/Equity | x | 0.34 | 0.37 | ||||||
| Gross debt/equity | x | 0.41 | 0.42 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Operating worldwide through its various subsidiaries, The Walt Disney Company (DIS) stands as a prominent global entertainment enterprise. Its vast array of activities is organized into two primary divisions: Disney Media and Entertainment Distribution, and Disney Parks, Experiences and Products. Within its media and entertainment arm, Disney is actively engaged in developing and distributing both cinematic films and television series. This segment encompasses the management of well-known broadcast networks such as ABC, Disney, ESPN, Freeform, FX, Fox, National Geographic, and Star, as well as renowned film studios responsible for productions under banners like Walt Disney Pictures, Twentieth Century Studios, Marvel, Lucasfilm, Pixar, and Searchlight Pictures. The company also delivers content directly to consumers through its popular streaming platforms, including Disney+, Disney+ Hotstar, ESPN+, Hulu, and Star+. Further activities involve licensing its film and television content to external broadcasters and subscription video-on-demand services, overseeing theatrical releases, home entertainment distribution, and music distribution, staging and licensing live entertainment spectacles, and offering specialized post-production services via Industrial Light & Magic and Skywalker Sound. The "Parks, Experiences and Products" segment manages a celebrated collection of global theme parks and resorts, which notably includes Walt Disney World Resort in Florida, Disneyland Resort in California, Disneyland Paris, Hong Kong Disneyland Resort, and Shanghai Disney Resort. This division also features the Disney Cruise Line, Disney Vacation Club, National Geographic Expeditions, Adventures by Disney, and Aulani, a resort and spa located in Hawaii. The company extends its brand presence by licensing its intellectual property to a third party for the operations of the Tokyo Disney Resort. A substantial part of this segment involves consumer products, where Disney licenses its iconic trade names, characters, visual elements, literary works, and other intellectual property for use on a diverse range of merchandise, published materials, and games. Moreover, it sells branded merchandise directly through its retail stores, online platforms, and wholesale channels, and actively develops and publishes various books, comic books, and magazines. The Walt Disney Company was founded in 1923 and is based in Burbank, California.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
The Walt Disney Company (DIS)
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Operating worldwide through its various subsidiaries, The Walt Disney Company (DIS) stands as a prominent global entertainment enterprise. Its vast array of activities is organized into two primary divisions: Disney Media and Entertainment Distribution, and Disney Parks, Experiences and Products. Within its media and entertainment arm, Disney is actively engaged in developing and distributing both cinematic films and television series. This segment encompasses the management of well-known broadcast networks such as ABC, Disney, ESPN, Freeform, FX, Fox, National Geographic, and Star, as well as renowned film studios responsible for productions under banners like Walt Disney Pictures, Twentieth Century Studios, Marvel, Lucasfilm, Pixar, and Searchlight Pictures. The company also delivers content directly to consumers through its popular streaming platforms, including Disney+, Disney+ Hotstar, ESPN+, Hulu, and Star+. Further activities involve licensing its film and television content to external broadcasters and subscription video-on-demand services, overseeing theatrical releases, home entertainment distribution, and music distribution, staging and licensing live entertainment spectacles, and offering specialized post-production services via Industrial Light & Magic and Skywalker Sound. The "Parks, Experiences and Products" segment manages a celebrated collection of global theme parks and resorts, which notably includes Walt Disney World Resort in Florida, Disneyland Resort in California, Disneyland Paris, Hong Kong Disneyland Resort, and Shanghai Disney Resort. This division also features the Disney Cruise Line, Disney Vacation Club, National Geographic Expeditions, Adventures by Disney, and Aulani, a resort and spa located in Hawaii. The company extends its brand presence by licensing its intellectual property to a third party for the operations of the Tokyo Disney Resort. A substantial part of this segment involves consumer products, where Disney licenses its iconic trade names, characters, visual elements, literary works, and other intellectual property for use on a diverse range of merchandise, published materials, and games. Moreover, it sells branded merchandise directly through its retail stores, online platforms, and wholesale channels, and actively develops and publishes various books, comic books, and magazines. The Walt Disney Company was founded in 1923 and is based in Burbank, California.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free