ランキングに戻る

Walt Disney Co (DIS)

適正価値
Communication ServicesEntertainmentUnited States

ファンダメンタル

63

株価

$102.36

時価総額

$182.32B

パート1 · 企業の価値

概要

The Walt Disney Company operates as an entertainment company in Americas, Europe, and the Asia Pacific. It operates in three segments: Entertainment, Sports, and Experiences. The company produces and distributes film and television content under the ABC Television Network, Disney, Freeform, FX, Fox, National Geographic, and Star brand television channels, as well as ABC television stations and A+E television networks; and produces original content under the Disney Branded Television, FX Productions, Lucasfilm, Marvel, National Geographic Studios, Pixar, Searchlight Pictures, Twentieth Century Studios, 20th Television, and Walt Disney Pictures banners. It also provides direct-to-consumer streaming services through Disney+, Disney+ Hotstar, and Hulu; sports-related video streaming content through ESPN, ESPN on ABC, ESPN+ DTC, and Star; sale/licensing of film and episodic content to television and video-on-demand services; theatrical, home entertainment, and music distribution services; DVD and Blu-ray discs, electronic home video licenses, and VOD rental services; staging and licensing of live entertainment events; and post-production services. In addition, the company operates theme parks and resorts, such as Walt Disney World Resort, Disneyland Resort, Disneyland Paris, Hong Kong Disneyland Resort, Shanghai Disney Resort, Disney Cruise Line, Disney Vacation Club, National Geographic Expeditions, and Adventures by Disney, as well as Aulani, a Disney resort and spa in Hawaii. Further, it licenses its intellectual property (IP) to a third party that owns and operates Tokyo Disney Resort; licenses trade names, characters, visual, literary, and other IP for use on merchandise, published materials, and games; operates a direct-to-home satellite distribution platform; sells branded merchandise through retail, online, and wholesale businesses; and develops and publishes books, comic books, and magazines. The company was founded in 1923 and is based in Burbank, California.

No editorial profile for this company yet

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 7.0Score: 75Market cap: $45.66B

Comcast is the only rival that meets Disney on all three of its fronts at once: film and television studios, the Peacock streaming service, and the Universal theme parks that compete directly for the same Orlando and international resort visitors.

P/E: 21.9Score: 66Market cap: $298.64B

Netflix competes for the same streaming subscriptions and viewing hours as Disney+ and Hulu, and bids against Disney for the same film and series projects, creative talent and, increasingly, live sports rights.

P/E: 106.3Score: 49Market cap: $77.43B

Warner Bros. Discovery runs the closest mirror image of Disney's entertainment business — a major film studio, a franchise library, cable networks and the HBO Max subscription service — chasing the same cinema audiences, subscribers and advertisers.

P/E: —Score: 47Market cap: $10,330

Paramount competes with Disney for theatrical box office, for broadcast and cable advertising through CBS, and for streaming subscribers with Paramount+, including in bidding for the same sports packages.

P/E: 20.0Score: 69Market cap: $2.69T

Prime Video competes for the same household viewing time, advertising budgets and premium sports rights that Disney's streaming and ESPN businesses depend on.

貸借対照表と流動性

売上高

$98.86B

直近12か月(2026/6/27まで)

純利益

$8.60B

直近12か月(2026/6/27まで)

フリーキャッシュフロー

$10.08B

自己資本合計

$109.87B

負債合計

$82.90B

流動比率

0.71

利払い倍率

9.97

負債/EBITDA

2.01

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース適正価値

適正価値

$89.35

現在株価

$102.36

安全マージン

-14.6%

適正価値レンジ

$61.79 - $116.91

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$126.61
ディスカウンテッド・キャッシュフロー(DCF):$78.63
利益倍率(P/E):$67.45
グレアムの成長公式:$78.96
収益力価値(EPV):$48.52
正当化されたP/B:$27.11
配当割引モデル(ゴードン):$11.85
P/FFO(運用から生まれる資金):$164.29
中間サイクル利益:$169.48
売上高倍率:$116.55
アナリスト・コンセンサス:強い買い (34B / 3H / 1S)
直近の決算サプライズ:+9.79%

バリュエーション指標

P/E レシオ

21.67

ROE

11.3%

P/B レシオ

1.65

P/FCF

21.84

粗利益率

-

ROIC

8.5%

収益性レーダー

価値創造(経済的モート)

ROIC

8.5%

WACC

10.7%

ROIC − WACC

-2.2 pp

ROICが資本コストを下回っています。投資した1ドルごとに企業は価値を破壊しています。

ファンダメンタル分析基準

合格(17)

  • EPS shows upward trend
  • ROIC 8.5%
  • P/FCF 21.84
  • P/B Ratio 1.65
  • Debt/Equity ratio
  • Operating Margin 18.4%
  • Positive Free Cash Flow
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 7.9%
  • Revenue Growth 5Y 7.6%
  • Analyst Consensus 89% Buy
  • Earnings Surprise avg 5.5%
  • Earnings Quality (OCF/NI) 1.98
  • Share Dilution -0.9%
  • Piotroski F-Score 7/9

不合格(8)

  • EPS CAGR 2.35%
  • Price CAGR 0.22%
  • CapEx intensity
  • Current Ratio
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • Net Margin Trend 8.7% vs 12.2%

データなし(3)

  • Gross Margin NaN%
  • Dividend Payout NaN%
  • PEG Ratio (need PE > 0 and growth > 0)

Piotroski F-スコア

7/9

財務健全性が高い

score
criteria

利益の質

1.98

高品質:利益はキャッシュに裏付けられている

株式希薄化

-0.9%

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Hugh F. JohnstonSenior Executive VP & CFO63
Mr. Horacio E. Gutierrez J.D.Senior EVP and Chief Legal & Global Affairs Officer59
Ms. Sonia L. ColemanSenior EVP & Chief People Officer52
Mr. Robert Alan IgerSenior Advisor & Director74
Mr. Josh D'AmaroCEO & Director53
Ms. Dana WaldenPresident & Chief Creative Officer59
Mr. Paul RoederSenior Executive VP & Chief Communications Officer-
Mr. Asad AyazChief Marketing & Brand Officer-
Mr. Ronald L. IdenSenior VP & Chief Security Officer78
Mr. Joe SchottPresident of Walt Disney World Resort-

監査リスク

5

取締役会リスク

1

報酬リスク

7

株主権利リスク

4

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2025-11-13

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-08-05

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-08-05

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for DIS, sourced from Markets Gazette.

  • 8d agoPOSITIVE
    Disney+ Price to Jump 13% as Soon as Wednesday

    Walt Disney Co. is set to implement a significant price increase of 13% on its Disney+ streaming service, with notifications beginning as early as Wednesday. This move, as analyzed by Bloomberg Intelligence, signals a strategic shift towards prioritizing profitability and ARPU (Average Revenue Per User) within its streaming division. While potentially impacting subscriber growth in the short term, the price hike is expected to bolster revenue and margins, reflecting a maturing streaming market where subscriber acquisition costs are high and focus is shifting to monetization. Investors will be watching closely for subscriber retention rates and the impact on overall company earnings.

  • 8d agoNEGATIVE
    Walt Disney, i servizi di streaming costeranno di più

    Walt Disney Co. is set to increase prices for its streaming services, narrowing the gap with its main competitor. This move comes amid a broader industry trend of price adjustments in the competitive streaming landscape. While potentially boosting revenue for Disney's direct-to-consumer segment, the price hike could impact subscriber growth and retention. Investors will be watching subscriber numbers closely in the upcoming quarters to gauge the net effect of this strategy on overall profitability and market share.

  • 8/5/2026POSITIVE
    MNTN CEO on Disney’s Ad Business, Streaming Wars Outlook

    Disney's streaming business reported a significant 64% profit growth and 14% revenue increase, signaling strong momentum in its digital content delivery. While overall advertising sales saw a more modest 3% growth, the robust performance in streaming indicates successful monetization strategies and growing subscriber engagement. This positive trend in its core digital operations, as highlighted by MNTN CEO Mark Douglas, suggests a healthy recovery and future growth potential for Disney's media empire, potentially boosting investor confidence.

  • 7/16/2026POSITIVE
    Exclusive: Disney’s cruise ship fleet generated $3 billion in the last fiscal year—and the company plans to add 5 more in a $60 billion expansion

    Disney's cruise ship division has achieved a significant financial milestone, generating $3 billion in revenue during the last fiscal year. This strong performance is a key driver behind the company's ambitious plan to expand its fleet by five additional ships, part of a massive $60 billion investment. While Disney has historically kept these financials under wraps, the revealed figures underscore the substantial profitability and growth potential of its cruise operations. Investors should view this as a positive indicator of a high-performing, albeit previously opaque, segment contributing significantly to the company's overall value and future expansion strategy.

via Markets Gazette