Previous Close | $124.00 |
Intrinsic Value | $2.10 |
Upside potential | -98% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
10-K (CIK: 0001744489), Investor Presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |