Walt Disney Co
NYSE:DIS

Watchlist Manager
Walt Disney Co Logo
Walt Disney Co
NYSE:DIS
Watchlist
Price: 105.47 USD -0.26% Market Closed
Market Cap: 188.3B USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

Revenue
+
3Y
+14%
5Y
+44%
10Y
+80%
Operating Income
+
3Y
+104%
5Y
+265%
10Y
+5%
Net Income
+
3Y
+294%
5Y
-
10Y
+48%

Earnings Waterfall
Walt Disney Co

Revenue
94.4B USD
Cost of Revenue
-58.8B USD
Gross Profit
35.7B USD
Operating Expenses
-21.8B USD
Operating Income
13.8B USD
Other Expenses
-1.4B USD
Net Income
12.4B USD

Income Statement
Walt Disney Co

Rotate your device to view
Income Statement
Currency: USD
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Apr-2005 Jul-2005 Oct-2005 Dec-2005 Apr-2006 Jul-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Oct-2009 Jan-2010 Apr-2010 Jul-2010 Oct-2010 Jan-2011 Apr-2011 Jul-2011 Oct-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Dec-2016 Apr-2017 Jul-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Dec-2022 Apr-2023 Jul-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
169
351
538
723
726
722
720
666
650
619
585
629
631
0
486
605
567
754
759
706
713
693
718
746
774
793
771
712
664
628
601
588
538
535
504
456
438
402
412
435
451
466
468
472
448
405
383
349
338
322
303
294
282
281
269
265
262
277
303
354
409
443
489
507
532
589
630
682
685
693
975
1 246
1 412
1 597
1 607
1 647
1 700
1 750
1 687
1 546
1 503
1 462
1 438
1 549
1 653
1 783
1 906
1 973
2 036
2 033
2 039
2 070
2 029
1 999
1 928
1 812
Revenue
24 755
N/A
24 618
-1%
24 453
-1%
25 329
+4%
25 483
+1%
26 127
+3%
26 709
+2%
27 061
+1%
28 440
+5%
29 129
+2%
30 223
+4%
30 752
+2%
30 869
+0%
31 509
+2%
31 753
+1%
31 374
-1%
32 132
+2%
32 070
0%
32 829
+2%
33 747
+3%
34 474
+2%
34 661
+1%
35 232
+2%
35 510
+1%
36 381
+2%
37 137
+2%
37 328
+1%
37 843
+1%
36 990
-2%
36 367
-2%
35 727
-2%
36 149
+1%
36 289
+0%
36 782
+1%
38 188
+4%
38 063
0%
39 040
+3%
39 537
+1%
40 210
+2%
40 893
+2%
40 956
+0%
41 508
+1%
41 921
+1%
42 278
+1%
42 840
+1%
43 765
+2%
44 255
+1%
45 041
+2%
46 009
+2%
47 104
+2%
47 992
+2%
48 813
+2%
49 895
+2%
50 707
+2%
51 342
+1%
52 465
+2%
54 318
+4%
54 826
+1%
56 002
+2%
55 632
-1%
55 172
-1%
55 539
+1%
55 500
0%
55 137
-1%
55 704
+1%
56 916
+2%
57 906
+2%
59 434
+3%
59 386
0%
59 760
+1%
64 777
+8%
69 607
+7%
75 181
+8%
78 284
+4%
69 818
-11%
65 388
-6%
60 760
-7%
58 348
-4%
63 591
+9%
67 418
+6%
72 988
+8%
76 624
+5%
81 106
+6%
82 722
+2%
84 415
+2%
86 981
+3%
87 807
+1%
88 898
+1%
88 935
+0%
89 203
+0%
90 028
+1%
91 361
+1%
92 502
+1%
94 040
+2%
94 535
+1%
94 425
0%
Gross Profit
Cost of Revenue
(21 657)
(21 831)
(21 942)
(22 924)
(23 245)
(23 680)
(23 966)
(24 348)
(24 477)
(24 944)
(25 990)
(26 704)
(26 870)
(27 437)
(27 495)
(27 443)
(27 980)
(27 888)
(28 189)
(28 392)
(28 606)
(28 419)
(28 707)
(28 655)
(29 241)
(29 612)
(29 805)
(30 400)
(30 402)
(30 390)
(30 173)
(30 452)
(30 395)
(30 663)
(31 388)
(31 337)
(31 788)
(32 269)
(32 775)
(33 112)
(32 923)
(33 316)
(33 215)
(23 468)
(34 077)
(34 494)
(34 940)
(25 034)
(33 407)
(31 020)
(28 810)
(26 420)
(29 985)
(30 703)
(31 002)
(28 364)
(29 331)
(29 505)
(30 043)
(29 993)
(29 776)
(29 881)
(30 397)
(30 306)
(30 637)
(31 201)
(31 832)
(32 726)
(32 990)
(33 833)
(38 304)
(42 061)
(46 094)
(49 655)
(44 732)
(43 880)
(42 621)
(40 466)
(43 803)
(45 131)
(47 923)
(50 735)
(53 184)
(54 401)
(56 220)
(58 242)
(59 031)
(59 201)
(58 402)
(57 958)
(58 196)
(58 698)
(58 517)
(59 155)
(58 978)
(58 766)
Gross Profit
3 098
N/A
2 787
-10%
2 511
-10%
2 405
-4%
2 238
-7%
2 447
+9%
2 743
+12%
2 713
-1%
3 963
+46%
4 185
+6%
4 233
+1%
4 048
-4%
3 999
-1%
4 072
+2%
4 258
+5%
3 931
-8%
4 152
+6%
4 182
+1%
4 640
+11%
5 355
+15%
5 868
+10%
6 242
+6%
6 525
+5%
6 855
+5%
7 140
+4%
7 525
+5%
7 523
0%
7 443
-1%
6 588
-11%
5 977
-9%
5 554
-7%
5 697
+3%
5 894
+3%
6 119
+4%
6 800
+11%
6 726
-1%
7 252
+8%
7 268
+0%
7 435
+2%
7 781
+5%
8 033
+3%
8 192
+2%
8 706
+6%
18 810
+116%
8 763
-53%
9 271
+6%
9 315
+0%
20 007
+115%
12 602
-37%
16 084
+28%
19 182
+19%
22 393
+17%
19 910
-11%
20 004
+0%
20 340
+2%
24 101
+18%
24 987
+4%
25 321
+1%
25 959
+3%
25 639
-1%
25 396
-1%
25 658
+1%
25 103
-2%
24 831
-1%
25 067
+1%
25 715
+3%
26 074
+1%
26 708
+2%
26 396
-1%
25 927
-2%
26 473
+2%
27 546
+4%
29 087
+6%
28 629
-2%
25 086
-12%
21 508
-14%
18 139
-16%
17 882
-1%
19 788
+11%
22 287
+13%
25 065
+12%
25 889
+3%
27 922
+8%
28 321
+1%
28 195
0%
28 739
+2%
28 776
+0%
29 697
+3%
30 533
+3%
31 245
+2%
31 832
+2%
32 663
+3%
33 985
+4%
34 885
+3%
35 557
+2%
35 659
+0%
Operating Income
Operating Expenses
(705)
(425)
(289)
(21)
(125)
(325)
(420)
0
(460)
(355)
(253)
0
0
0
0
0
0
0
0
0
0
0
0
(48)
0
0
0
0
(91)
(91)
(91)
0
228
228
228
0
0
0
0
0
0
0
0
(9 708)
132
111
89
(10 524)
(2 540)
(5 217)
(7 821)
(10 818)
(7 798)
(7 796)
(7 868)
(10 877)
(10 982)
(11 059)
(11 314)
(11 281)
(11 321)
(11 196)
(11 175)
(10 958)
(11 029)
(11 390)
(11 436)
(11 871)
(11 934)
(12 111)
(13 821)
(15 716)
(17 837)
(19 409)
(18 575)
(17 714)
(16 921)
(16 579)
(17 181)
(18 628)
(19 373)
(20 043)
(20 999)
(21 555)
(21 600)
(21 469)
(21 398)
(20 778)
(20 699)
(20 807)
(20 580)
(20 749)
(20 929)
(21 202)
(21 583)
(21 827)
Selling, General & Administrative
0
0
0
0
(102)
(195)
(295)
0
(444)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(48)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7 960)
0
0
0
(8 365)
(2 018)
(4 134)
(6 181)
(8 565)
(6 098)
(6 063)
(6 117)
(8 523)
(8 613)
(8 669)
(8 873)
(8 754)
(8 714)
(8 518)
(8 235)
(8 176)
(8 270)
(8 576)
(8 766)
(8 860)
(8 933)
(9 013)
(10 163)
(11 549)
(13 103)
(14 169)
(13 262)
(12 369)
(11 577)
(11 297)
(12 010)
(13 517)
(14 387)
(15 042)
(15 974)
(16 388)
(16 428)
(16 274)
(16 048)
(15 336)
(15 292)
(15 468)
(15 466)
(15 759)
(15 906)
(16 097)
(16 366)
(16 501)
Depreciation & Amortization
(477)
(295)
(159)
(21)
(23)
(28)
(21)
0
(16)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 987)
0
0
0
(2 192)
(561)
(1 141)
(1 698)
(2 288)
(1 729)
(1 733)
(1 751)
(2 354)
(2 369)
(2 390)
(2 441)
(2 527)
(2 607)
(2 678)
(2 763)
(2 782)
(2 837)
(2 892)
(2 925)
(3 011)
(3 001)
(3 098)
(3 658)
(4 167)
(4 734)
(5 240)
(5 313)
(5 345)
(5 344)
(5 282)
(5 171)
(5 111)
(5 082)
(5 097)
(5 121)
(5 163)
(5 200)
(5 223)
(5 277)
(5 369)
(5 306)
(5 238)
(5 114)
(4 990)
(5 023)
(5 105)
(5 217)
(5 326)
Other Operating Expenses
(228)
(130)
(130)
0
0
(102)
(104)
0
0
(355)
(253)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(91)
(91)
(91)
0
228
228
228
0
0
0
0
0
0
0
0
239
132
111
89
33
39
58
58
35
29
0
0
0
0
0
0
0
0
0
(177)
0
78
78
255
0
0
0
0
0
0
0
0
0
0
0
0
0
96
96
96
(4)
28
28
(73)
(73)
(101)
(101)
0
0
0
0
0
0
Operating Income
2 393
N/A
2 362
-1%
2 222
-6%
2 384
+7%
2 113
-11%
2 122
+0%
2 323
+9%
2 713
+17%
3 503
+29%
3 830
+9%
3 980
+4%
4 048
+2%
3 999
-1%
4 072
+2%
4 258
+5%
3 931
-8%
4 152
+6%
4 182
+1%
4 640
+11%
5 355
+15%
5 868
+10%
6 242
+6%
6 525
+5%
6 807
+4%
7 140
+5%
7 525
+5%
7 523
0%
7 443
-1%
6 497
-13%
5 886
-9%
5 463
-7%
5 697
+4%
6 122
+7%
6 347
+4%
7 028
+11%
6 726
-4%
7 252
+8%
7 268
+0%
7 435
+2%
7 781
+5%
8 033
+3%
8 192
+2%
8 706
+6%
9 102
+5%
8 895
-2%
9 382
+5%
9 404
+0%
9 483
+1%
10 062
+6%
10 867
+8%
11 361
+5%
11 575
+2%
12 112
+5%
12 208
+1%
12 472
+2%
13 224
+6%
14 005
+6%
14 262
+2%
14 645
+3%
14 358
-2%
14 075
-2%
14 462
+3%
13 928
-4%
13 873
0%
14 038
+1%
14 325
+2%
14 638
+2%
14 837
+1%
14 462
-3%
13 816
-4%
12 652
-8%
11 830
-6%
11 250
-5%
9 220
-18%
6 511
-29%
3 794
-42%
1 218
-68%
1 303
+7%
2 607
+100%
3 659
+40%
5 692
+56%
5 846
+3%
6 923
+18%
6 766
-2%
6 595
-3%
7 270
+10%
7 378
+1%
8 919
+21%
9 834
+10%
10 438
+6%
11 252
+8%
11 914
+6%
13 056
+10%
13 683
+5%
13 974
+2%
13 832
-1%
Pre-Tax Income
Interest Income Expense
47
(128)
(275)
(228)
(559)
(475)
(415)
(345)
(304)
(252)
(194)
(229)
(209)
(116)
(100)
(74)
(151)
(211)
(199)
(119)
(103)
(75)
(74)
944
(72)
(66)
(36)
57
65
87
133
225
89
94
64
106
106
122
168
242
236
239
219
258
383
502
597
672
703
708
731
734
600
678
706
697
993
862
744
666
235
153
78
(65)
(170)
(308)
(385)
(676)
(577)
(567)
(751)
(543)
(596)
(636)
(229)
198
193
594
22
(570)
(1 022)
(1 575)
(1 440)
(1 306)
(1 051)
(816)
(643)
(598)
(498)
(687)
(871)
(1 089)
(1 265)
(1 367)
(1 388)
(1 271)
Non-Reccuring Items
(1 044)
(48)
124
34
34
34
1
(114)
0
(3)
(60)
(80)
(81)
(85)
(5)
(46)
81
88
82
88
1 070
1 070
1 052
(26)
0
0
32
(98)
146
(159)
(212)
(264)
(570)
(266)
(238)
(205)
11
12
(29)
(44)
(49)
97
124
(100)
(231)
(438)
(491)
(535)
(233)
(220)
(160)
(140)
(121)
(73)
(73)
(53)
(134)
(134)
(178)
(156)
(75)
(75)
(31)
(20)
(113)
(126)
(126)
8
(18)
3 943
3 428
2 608
2 458
(1 635)
(6 167)
(5 735)
(5 698)
(5 967)
(829)
(528)
(415)
(196)
(329)
(237)
(306)
(263)
(2 871)
(3 892)
(3 823)
(5 723)
(3 138)
(3 660)
(3 803)
(1 860)
(1 980)
(819)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
64
0
0
0
0
0
0
0
0
0
77
0
77
0
0
0
0
0
0
0
0
0
0
0
0
53
94
94
560
548
0
0
28
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
77
0
77
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
532
559
0
6
(17)
(41)
0
(36)
(74)
(109)
0
(52)
0
45
62
132
200
274
340
354
373
385
404
370
332
300
261
Pre-Tax Income
1 396
N/A
2 186
+57%
2 071
-5%
2 190
+6%
1 588
-27%
1 681
+6%
1 909
+14%
2 254
+18%
3 199
+42%
3 575
+12%
3 726
+4%
3 739
+0%
3 709
-1%
3 871
+4%
4 153
+7%
3 811
-8%
4 082
+7%
4 059
-1%
4 523
+11%
5 324
+18%
6 835
+28%
7 237
+6%
7 503
+4%
7 725
+3%
7 068
-9%
7 459
+6%
7 519
+1%
7 402
-2%
6 708
-9%
5 814
-13%
5 384
-7%
5 658
+5%
5 641
0%
6 175
+9%
6 854
+11%
6 627
-3%
7 369
+11%
7 402
+0%
7 574
+2%
8 043
+6%
8 220
+2%
8 528
+4%
9 049
+6%
9 260
+2%
9 047
-2%
9 446
+4%
9 510
+1%
9 620
+1%
10 532
+9%
11 432
+9%
12 009
+5%
12 246
+2%
12 668
+3%
12 813
+1%
13 105
+2%
13 868
+6%
14 864
+7%
14 990
+1%
15 211
+1%
14 868
-2%
14 235
-4%
14 540
+2%
13 975
-4%
13 788
-1%
13 808
+0%
13 985
+1%
14 221
+2%
14 729
+4%
14 415
-2%
17 724
+23%
15 888
-10%
13 923
-12%
13 118
-6%
6 932
-47%
74
-99%
(1 743)
N/A
(4 323)
-148%
(4 144)
+4%
1 691
N/A
2 561
+51%
4 203
+64%
4 075
-3%
5 199
+28%
5 285
+2%
5 370
+2%
6 391
+19%
4 138
-35%
4 769
+15%
5 867
+23%
4 401
-25%
7 628
+73%
7 569
-1%
8 358
+10%
10 788
+29%
10 906
+1%
12 003
+10%
Net Income
Tax Provision
(972)
(939)
(853)
(853)
(631)
(645)
(714)
(789)
(1 122)
(1 260)
(1 303)
(1 197)
(1 159)
(1 216)
(1 290)
(1 174)
(1 298)
(1 271)
(1 425)
(1 837)
(2 417)
(2 612)
(2 781)
(2 874)
(2 624)
(2 754)
(2 704)
(2 673)
(2 402)
(2 038)
(1 952)
(2 049)
(2 039)
(2 228)
(2 433)
(2 314)
(2 566)
(2 587)
(2 601)
(2 785)
(2 775)
(2 867)
(3 015)
(3 087)
(2 957)
(2 961)
(3 027)
(2 984)
(3 430)
(3 895)
(4 087)
(4 242)
(4 324)
(4 297)
(4 369)
(5 016)
(5 346)
(5 424)
(5 572)
(5 078)
(4 867)
(4 909)
(4 582)
(4 422)
(4 057)
(3 758)
(3 509)
(3 363)
(3 170)
(3 904)
(3 404)
(3 060)
(2 839)
(1 715)
(989)
(699)
(257)
158
(40)
(25)
(497)
(894)
(1 644)
(1 732)
(1 656)
(1 786)
(1 188)
(1 379)
(1 687)
(1 493)
(1 725)
(1 796)
(2 092)
(1 337)
1 646
1 428
Income from Continuing Operations
424
1 247
1 218
1 337
957
1 036
1 195
1 465
2 077
2 315
2 423
2 542
2 550
2 655
2 863
2 637
2 784
2 788
3 098
3 487
4 418
4 625
4 722
4 851
4 444
4 705
4 815
4 729
4 306
3 776
3 432
3 609
3 602
3 947
4 421
4 313
4 803
4 815
4 973
5 258
5 445
5 661
6 034
6 173
6 090
6 485
6 483
6 636
7 102
7 537
7 922
8 004
8 344
8 516
8 736
8 852
9 518
9 566
9 639
9 790
9 368
9 631
9 393
9 366
9 751
10 227
10 712
11 366
11 245
13 820
12 484
10 863
10 279
5 217
(915)
(2 442)
(4 580)
(3 986)
1 651
2 536
3 706
3 181
3 555
3 553
3 714
4 605
2 950
3 390
4 180
2 908
5 903
5 773
6 266
9 451
12 552
13 431
Income to Minority Interest
(108)
(105)
(104)
(101)
(52)
(76)
(97)
(127)
(158)
(173)
(179)
(197)
(207)
(192)
(193)
(177)
(167)
(125)
(151)
(183)
(172)
(163)
(159)
(177)
(196)
(243)
(265)
(302)
(284)
(274)
(260)
(302)
(296)
(301)
(398)
(350)
(382)
(405)
(418)
(451)
(476)
(491)
(509)
(491)
(490)
(515)
(497)
(500)
(508)
(539)
(526)
(503)
(501)
(482)
(464)
(470)
(438)
(451)
(410)
(399)
(378)
(396)
(389)
(386)
(427)
(454)
(489)
(468)
(416)
(397)
(440)
(472)
(514)
(415)
(438)
(390)
(351)
(501)
(497)
(512)
(559)
(476)
(364)
(360)
(394)
(484)
(698)
(1 036)
(1 194)
(1 213)
(1 127)
(801)
(651)
(541)
(1 001)
(1 027)
Net Income (Common)
334
N/A
1 142
+242%
1 114
-2%
1 236
+11%
834
-33%
889
+7%
1 027
+16%
1 267
+23%
1 919
+51%
2 142
+12%
2 244
+5%
2 345
+5%
2 343
0%
2 463
+5%
2 670
+8%
2 533
-5%
2 581
+2%
2 657
+3%
2 971
+12%
3 374
+14%
4 341
+29%
4 539
+5%
4 592
+1%
4 687
+2%
4 236
-10%
4 438
+5%
4 544
+2%
4 427
-3%
4 022
-9%
3 502
-13%
3 172
-9%
3 307
+4%
3 306
0%
3 646
+10%
4 023
+10%
3 963
-1%
4 421
+12%
4 410
0%
4 555
+3%
4 807
+6%
4 969
+3%
5 170
+4%
5 525
+7%
5 682
+3%
5 600
-1%
5 970
+7%
5 986
+0%
6 136
+3%
6 594
+7%
6 998
+6%
7 396
+6%
7 501
+1%
7 843
+5%
8 034
+2%
8 272
+3%
8 382
+1%
9 080
+8%
9 115
+0%
9 229
+1%
9 391
+2%
8 990
-4%
9 235
+3%
9 004
-3%
8 980
0%
10 924
+22%
11 473
+5%
12 023
+5%
12 598
+5%
10 963
-13%
13 478
+23%
12 322
-9%
11 054
-10%
10 373
-6%
5 381
-48%
(1 100)
N/A
(2 864)
-160%
(4 954)
-73%
(4 513)
+9%
1 126
N/A
1 995
+77%
3 082
+54%
2 651
-14%
3 142
+19%
3 145
+0%
3 320
+6%
4 121
+24%
2 252
-45%
2 354
+5%
2 986
+27%
1 695
-43%
4 776
+182%
4 972
+4%
5 615
+13%
8 910
+59%
11 551
+30%
12 404
+7%
EPS (Diluted)
0.17
N/A
0.56
+229%
0.55
-2%
0.6
+9%
0.4
-33%
0.43
+7%
0.49
+14%
0.61
+24%
0.92
+51%
1.03
+12%
1.08
+5%
1.11
+3%
1.13
+2%
1.18
+4%
1.28
+8%
1.21
-5%
1.29
+7%
1.31
+2%
1.38
+5%
1.62
+17%
2.02
+25%
2.13
+5%
2.21
+4%
2.24
+1%
2.12
-5%
2.26
+7%
2.34
+4%
2.28
-3%
2.14
-6%
1.87
-13%
1.69
-10%
1.76
+4%
1.75
-1%
1.84
+5%
2.03
+10%
2.03
N/A
2.29
+13%
2.27
-1%
2.37
+4%
2.52
+6%
2.72
+8%
2.84
+4%
3.04
+7%
3.13
+3%
3.11
-1%
3.29
+6%
3.29
N/A
3.38
+3%
3.69
+9%
3.95
+7%
4.23
+7%
4.26
+1%
4.56
+7%
4.68
+3%
4.83
+3%
4.9
+1%
5.44
+11%
5.54
+2%
5.65
+2%
5.73
+1%
5.6
-2%
5.8
+4%
5.72
-1%
5.69
-1%
7.18
+26%
7.59
+6%
8.02
+6%
8.35
+4%
7.31
-12%
8.76
+20%
6.79
-22%
6.63
-2%
5.7
-14%
2.96
-48%
-0.6
N/A
-1.57
-162%
-2.72
-73%
-2.48
+9%
0.63
N/A
1.11
+76%
1.68
+51%
1.45
-14%
1.72
+19%
1.72
N/A
1.82
+6%
2.25
+24%
1.23
-45%
1.29
+5%
1.62
+26%
0.92
-43%
2.6
+183%
2.72
+5%
3.07
+13%
4.91
+60%
6.38
+30%
6.85
+7%

See Also

Summary
DIS intrinsic value, competitors valuation, and company profile.
DCF Valuation
DIS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DIS stock valuation using valuation multiples.
Wall Street Estimates
DIS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DIS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 300,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.