investorscraft@gmail.com

Intrinsic Value of The Walt Disney Company (DIS)

Previous Close$124.00
Intrinsic Value
Upside potential
Previous Close
$124.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Walt Disney Company operates as a diversified global entertainment powerhouse, spanning media networks, streaming services, theme parks, and studio entertainment. Its core revenue model is driven by subscription-based platforms like Disney+, linear TV advertising, theatrical releases, and experiential consumer spending at its theme parks. Disney holds a dominant position in the entertainment industry, leveraging iconic intellectual property such as Marvel, Star Wars, and Pixar to sustain competitive moats. The company competes in a rapidly evolving media landscape, where direct-to-consumer streaming growth is offset by declining linear TV revenues. Disney’s vertically integrated ecosystem—from content creation to distribution—enhances its ability to monetize franchises across multiple platforms. Its theme parks and resorts segment remains a high-margin business, benefiting from strong brand loyalty and pricing power. Despite challenges in streaming profitability, Disney’s scale and diversified revenue streams position it as a leader in global entertainment.

Revenue Profitability And Efficiency

Disney reported $91.36 billion in revenue for FY 2024, with net income of $4.97 billion, reflecting a recovery from prior-year pressures. Diluted EPS stood at $2.72, supported by cost-cutting initiatives and improved streaming margins. Operating cash flow of $13.97 billion underscores robust cash generation, though capital expenditures of $5.41 billion highlight ongoing investments in content and parks. The company’s operating efficiency is tempered by high fixed costs in its direct-to-consumer segment.

Earnings Power And Capital Efficiency

Disney’s earnings power is anchored by its high-margin parks and studio businesses, offsetting losses in streaming. Return on invested capital remains pressured by heavy content spending, but improving DTC profitability signals progress. Free cash flow generation is strengthening, aided by disciplined capital allocation and monetization of core franchises. The company’s ability to leverage its IP across multiple platforms enhances capital efficiency over the long term.

Balance Sheet And Financial Health

Disney maintains a solid liquidity position with $6.00 billion in cash and equivalents, though total debt of $48.74 billion reflects leverage from acquisitions and content investments. The balance sheet is manageable given strong cash flows, but deleveraging remains a priority. Credit metrics are within investment-grade thresholds, supported by diversified revenue streams and asset-backed flexibility.

Growth Trends And Dividend Policy

Disney’s growth is driven by streaming subscriber gains, international park expansions, and studio releases. The company reinstated dividends at $0.75 per share, signaling confidence in cash flow stability. Long-term growth hinges on DTC profitability and park attendance recovery. Strategic partnerships, such as with ESPN’s joint venture, may unlock additional value in sports streaming.

Valuation And Market Expectations

Disney trades at a premium to peers, reflecting its brand strength and long-term streaming potential. Market expectations are balanced between near-term profitability improvements and sustained content investment needs. Valuation multiples suggest optimism around earnings normalization and IP monetization, though competitive risks in streaming persist.

Strategic Advantages And Outlook

Disney’s strategic advantages include unparalleled IP ownership, global brand recognition, and a vertically integrated model. The outlook is cautiously optimistic, with streaming losses narrowing and parks performing strongly. Challenges include linear TV declines and macroeconomic sensitivity. Success in bundling streaming offerings and leveraging technology for personalized content will be critical to sustaining growth.

Sources

10-K (CIK: 0001744489), Investor Presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount