Voltar à classificação

Walt Disney Co (DIS)

Valor Justo
Communication ServicesEntertainmentUnited States

Fundamental

63

Preço

$104.90

Capitalização de Mercado

$182.32B

Parte 1 · Quanto vale a empresa

Visão Geral

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 18 de setembro de 2026 with claude-haiku-4-5 — shared with all users

P/E: 7.0Score: 73Market 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: 69Market 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: 51Market 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: 45Market 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: 77Market 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.

Balanço & Liquidez

Receita

$98.86B

Últimos 12 meses (até 27/06/2026)

Resultado Líquido

$8.60B

Últimos 12 meses (até 27/06/2026)

Fluxo de Caixa Livre

$10.08B

Capital Próprio Total

$109.87B

Passivo Total

$82.90B

Rácio de Liquidez

0.71

Cobertura de Juros

9.97

Dívida/EBITDA

2.01

Resultados Por Ação

Receita & Resultado Líquido

Fluxo de Caixa Livre

Decomposição dos Resultados

Demonstração histórica

Margens ao longo do tempo

A dívida ao longo do tempo

Quanto pesa a dívida

Grelha do crescimento

Crescimento — Receitas

Estimativa de Valor Justo

Caso geralJustamente Valorizada

Valor Justo

$89.35

Preço Atual

$104.90

Margem de Segurança

-17.4%

Intervalo de Valor Justo

$61.79 - $116.91

Dispersão entre os métodos de avaliação utilizados, não um intervalo de confiança calibrado estatisticamente.

Métodos de Estimativa

Preço-alvo dos analistas:$126.61
Fluxo de caixa descontado (DCF):$78.63
Multiplicador de lucros (P/E):$67.45
Fórmula de crescimento de Graham:$78.96
Valor da capacidade de gerar lucro (EPV):$48.52
P/B justificado:$27.11
Desconto de dividendos (Gordon):$11.85
P/FFO, fundos de operações:$164.29
Lucros de meio de ciclo:$169.48
Multiplicador sobre as receitas:$116.55
Consenso dos Analistas:Compra Forte (34B / 3H / 1S)
Última Surpresa de Resultados:+9.79%

Métricas de Avaliação

Rácio P/E

21.67

ROE

11.3%

Rácio P/B

1.65

P/FCF

21.84

Margem Bruta

-

ROIC

8.5%

Radar de Rentabilidade

Criação de Valor (Vantagem Competitiva)

ROIC

8.5%

WACC

10.7%

ROIC − WACC

-2.2 pp

O ROIC está abaixo do custo do capital — a empresa está a destruir valor a cada dólar investido.

Critérios de Análise Fundamental

Aprovado (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

Reprovado (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%

Indisponível (3)

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

Piotroski F-Score

7/9

Saúde financeira sólida

score
criteria

Qualidade dos Resultados

1.98

Alta qualidade: resultados respaldados por caixa

Diluição de Ações

-0.9%

A recomprar ações. Favorável ao acionista

Participações institucionais

Governação

Equipa Executiva

NomeCargoIdade
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-

Risco de Auditoria

5

Risco do Conselho

1

Risco de Remuneração

7

Risco dos Direitos dos Acionistas

4

Parte 2 · O preço e o momento de entrar

Esta parte não serve para saber se a empresa vale: serve para escolher quando comprá-la, depois que os fundamentos te convenceram. Dentro: análise técnica, potencial, quedas históricas, exposição gama.

Documentos

  • Relatório anual (10-K)

    Uma visão anual do negócio, dos resultados financeiros e dos riscos da empresa.

    Arquivado em 2025-11-13

    Ver documento
  • Relatório trimestral (10-Q)

    Uma atualização sobre o desempenho financeiro dos últimos três meses.

    Arquivado em 2026-08-05

    Ver documento
  • Relatório de fato relevante (8-K)

    Um aviso sobre um fato relevante, como uma mudança na liderança ou um grande anúncio.

    Arquivado em 2026-08-05

    Ver documento

via SEC EDGAR

Histórico de Resultados

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 remarkable $3 billion in revenue during the last fiscal year, a figure previously undisclosed by the company. This strong performance is a key driver behind Disney's ambitious $60 billion expansion plan, which includes adding five new cruise ships to its fleet. The financial details, unearthed through a discreetly named shell company, highlight the significant profitability and growth potential of Disney's leisure and hospitality segment. Investors should view this as a strong indicator of the division's contribution to overall company performance and future revenue streams, potentially boosting confidence in Disney's diversified business model.

via Markets Gazette