DIS

NYSE

Walt Disney Co

Communication Services, Movies & Entertainment

$104.91

close 7 Aug 2026

-6.79%

52-week change

$181.15B

market cap

$92.19

$119.78

52-week range

Expected price

$238.90 – $291.98

Current price

$104.91

Signal

Could be undervalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)21.68x

P/S (TTM)1.83x

P/B1.65x

EV/EBITDA (TTM)9.34x

FCF yield (TTM)4.58%

PEG (TTM, GAAP)0.37

Context

P/E, own 5-year average60.29x

P/E, sector median16.67x*

Price at 5-year median P/E$265.75*

Indicated dividend yield1.43%

Forward — analyst consensus

Forward P/E (FY2026)15.28x*

Forward P/E (FY2027)14.06x

Forward PEG1.77*

Consensus EPS FY2026 (29 analysts)$6.87

EPS growth (FY2026→FY2027)8.66%

Revenue growth (FY2026)7.50%

Street view

Price target (mean)$127.72*

Target upside21.74%

Ratings (buy / hold / sell)29 / 2 / 1

FY2026 EPS revisions, 30d (up / down)1 / 7

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 27 Jun 2026, filed 5 Aug 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +22.90%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$104.91

Cash & equivalents$5.19B

Total debt$46.04B

Shares outstanding1.73B

Result

DCF price per share$406.92

Current price$104.91

Margin of safety+287.88%

PV of years 1–10$180.69B

PV of terminal value$562.80B

Equity value$702.63B

Market-implied growth+7.14%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$10.19B	$12.53B	$15.39B	$18.92B	$23.25B	$28.58B	$35.12B	$43.16B	$53.05B	$65.20B	$1.22T
PV	$9.44B	$10.74B	$12.22B	$13.91B	$15.83B	$18.01B	$20.49B	$23.32B	$26.54B	$30.20B	$562.80B

period to 27 Jun 2026, filed 5 Aug 2026, close 7 Aug 2026