DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, Try our Paid Plans,
email : [email protected] or use Help Section!!
Selected tickers used: ['DIS']


We have 4 report results for ticker: DIS - The Walt Disney Company, also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 4 report results for group: SUMMARY

1. Showing SUMMARY report for DIS [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 84.81 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017
DIS revenue 91.36B 88.90B 82.72B 67.42B 65.39B 69.61B 59.43B 55.14B
DIS owner_earnings 7.62B 3.75B 0.08B 1.39B 3.07B 1.11B 10.89B 9.20B
DIS cashflow::operating 13.97B 9.87B 6.00B 5.57B 7.62B 5.98B 14.29B 12.34B
DIS cashflow::fcf 8.56B 4.90B 1.06B 1.99B 3.59B 1.11B 9.83B 8.72B
DIS cashflow::realfcf 7.19B 3.75B 0.08B 1.39B 3.07B 0.40B 9.44B 8.36B
DIS netincome 5.77B 3.39B 3.55B 2.54B -2.44B 11.58B 13.07B 9.37B
DIS operatingincome 7.57B 4.77B 5.29B 2.56B -0.03B 13.94B 14.73B 13.79B
DIS marketcap 201.65B 163.78B 156.50B 278.10B 323.41B 257.51B 159.29B 153.60B
DIS ev 241.46B 196.03B 193.25B 316.55B 364.12B 299.08B 176.01B 153.60B
DIS shares 1.83B 1.83B 1.83B 1.83B 1.81B 1.67B 1.51B 1.58B
DIS shares_calc 1.81B 1.83B 1.82B 1.82B 1.81B 1.80B 1.49B 1.49B
DIS capex -5.41B -4.97B -4.94B -3.58B -4.02B -4.88B -4.46B -3.62B
DIS depreciation 4.99B 5.37B 5.16B 5.11B 5.34B 4.17B 3.01B 2.78B
DIS evToOcf 17.28 19.87 32.20 56.87 47.81 49.98 12.31 12.44
DIS pocf 14.43 16.60 26.07 49.96 42.46 43.03 11.14 12.44
DIS pe 34.93 48.31 44.05 109.66 inf 22.23 12.19 16.40

2. Vertical Data, ratio wrt to shares_calc for DIS [show/hide charts] Current Market Price: 84.81 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017
DIS revenue 50.45 48.57 45.36 37.09 36.18 38.62 39.92 37.07
DIS owner_earnings 4.20 2.05 0.04 0.76 1.70 0.61 7.32 6.18
DIS cashflow::operating 7.71 5.39 3.29 3.06 4.21 3.32 9.60 8.30
DIS cashflow::fcf 4.73 2.68 0.58 1.09 1.99 0.61 6.60 5.86
DIS cashflow::realfcf 3.97 2.05 0.04 0.76 1.70 0.22 6.34 5.62
DIS netincome 3.19 1.85 1.95 1.40 -1.35 6.43 8.78 6.30
DIS operatingincome 4.18 2.61 2.90 1.41 -0.02 7.74 9.89 9.27
DIS marketcap 111.35 89.48 85.82 153.00 178.97 142.87 107.00 103.28
DIS ev 133.33 107.10 105.97 174.15 201.50 165.93 118.23 103.28
DIS shares 1.01 1.00 1.00 1.01 1.00 0.92 1.01 1.06
DIS shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
DIS capex -2.99 -2.71 -2.71 -1.97 -2.23 -2.71 -3.00 -2.44
DIS depreciation 2.76 2.93 2.83 2.81 2.96 2.31 2.02 1.87
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for DIS [show/hide charts] Current Market Price: 84.81 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017
DIS revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
DIS owner_earnings 8.34% 4.22% 0.10% 2.06% 4.69% 1.59% 18.32% 16.68%
DIS cashflow::operating 15.29% 11.10% 7.26% 8.26% 11.65% 8.60% 24.05% 22.39%
DIS cashflow::fcf 9.37% 5.51% 1.28% 2.95% 5.50% 1.59% 16.54% 15.82%
DIS cashflow::realfcf 7.87% 4.22% 0.10% 2.06% 4.69% 0.57% 15.88% 15.15%
DIS netincome 6.32% 3.81% 4.30% 3.76% -3.73% 16.64% 21.98% 16.99%
DIS operatingincome 8.28% 5.36% 6.39% 3.80% -0.05% 20.03% 24.78% 25.01%
DIS marketcap 220.72% 184.23% 189.19% 412.50% 494.60% 369.95% 268.01% 278.58%
DIS ev 264.29% 220.51% 233.62% 469.53% 556.87% 429.66% 296.15% 278.58%
DIS shares 2.00% 2.06% 2.21% 2.71% 2.77% 2.39% 2.54% 2.86%
DIS shares_calc 1.98% 2.06% 2.20% 2.70% 2.76% 2.59% 2.50% 2.70%
DIS capex -5.92% -5.59% -5.98% -5.31% -6.15% -7.01% -7.51% -6.57%
DIS depreciation 5.46% 6.04% 6.24% 7.58% 8.17% 5.99% 5.07% 5.05%
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for DIS Current Market Price: 84.81 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
DIS revenue 5.59% 10.66%
DIS owner_earnings 47.09% 76.37%
DIS cashflow::operating 18.48% 35.90%
DIS cashflow::fcf 50.51% 62.68%
DIS cashflow::realfcf 78.49% 73.05%
DIS netincome -13.00% 31.55%
DIS operatingincome -11.50% 43.51%
DIS marketcap -4.77% -10.16%
DIS ev -4.19% -8.63%
DIS shares 1.91% 0.05%
DIS shares_calc 0.09% -0.12%
DIS capex -2.06% -12.88%
DIS depreciation 3.67% -0.80%
DIS evToOcf -19.14% -32.77%
DIS pocf -19.63% -33.90%
DIS pe 9.46% -31.71%


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...