The Walt Disney Company (DIS) Stock Analysis | Financial Data & Charts

Investment Radar

Seven-Dimensional Value Assessment Based on 2025 Q4 Financials

加载雷达图...

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

i

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

i

Enterprise Value, EBIT and Ratio

EV/Sales (TTM)

i

Enterprise Value, Revenue and Ratio

P/E Ratio (TTM)

i

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

i

Market Cap, Book Value and Ratio

FCF Yield (TTM)

i

FCF, Enterprise Value and Yield

PR Profit Ratio (PPM)

i

PE Ratio, ROE and Profit Ratio (PR = PE / ROE)

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

i

Quarterly Revenue

Revenue/Share (Quarterly)

i

Revenue Per Share

Net Income (Quarterly)

i

Quarterly Net Income

EPS (Quarterly)

i

Earnings Per Share

Gross Profit/Share (Quarterly)

i

Gross Profit Per Share

OCF/Share (Quarterly)

i

Operating Cash Flow Per Share

FCF/Share (Quarterly)

i

Free Cash Flow Per Share

Operating Leverage (YoY)

i

Change in Operating Income / Change in Revenue

💰 Profitability

Profit margins and return on equity

Gross Margin (TTM)

i

Revenue, Gross Profit and Gross Margin

Operating Margin (TTM)

i

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

i

Revenue, Net Income and Net Profit Margin

ROE (TTM)

i

Equity, Net Income and Return on Equity

ROA (TTM)

i

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

i

Net Income, Tangible Common Equity and ROTCE

OCF Margin (TTM)

i

Revenue, Operating Cash Flow and OCF Margin

FCF Margin (TTM)

i

Revenue, Free Cash Flow and FCF Margin

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

i

Operating Cash Flow, Net Income and Ratio

FCF/NI Ratio (TTM)

i

Free Cash Flow, Net Income and Ratio

OCF/Capex (TTM)

i

Operating Cash Flow, Capex and Coverage Ratio

OCF/SBC (TTM)

i

Operating Cash Flow, SBC and Coverage Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

i

Total Debt, Total Equity and Debt/Equity Ratio

EBITDA/Net Debt (TTM)

i

EBITDA, Net Debt and Coverage Ratio

Interest Coverage (TTM)

i

EBIT, Interest Expense and Coverage Ratio

Current Ratio (quarterly)

i

Current Assets, Current Liabilities and Current Ratio

Quick Ratio (quarterly)

i

Quick Assets, Current Liabilities and Quick Ratio

Altman Z-Score

i

Financial Distress Prediction Model

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

i

NOPAT, Invested Capital and Return on Invested Capital

ROCE - Return on Capital Employed (TTM)

i

EBIT, Capital Employed and Return on Capital Employed

Asset Turnover (TTM)

i

Revenue, Total Assets and Turnover Ratio

CapEx/Depreciation - Investment Intensity (TTM)

i

CapEx, Depreciation and Ratio (>1=Expansion, <1=Contraction)

R&D/Gross Profit - R&D Intensity (TTM)

i

R&D Expenses, Gross Profit and Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

i

SG&A Expenses, Revenue and Ratio

Cash Conversion Cycle (TTM)

i

DSO + DIO - DPO (in days)

DSO - Days Sales Outstanding (TTM)

i

Average Receivables and Days Sales Outstanding

DIO - Days Inventory Outstanding (TTM)

i

Average Inventory and Days Inventory Outstanding

DPO - Days Payables Outstanding (TTM)

i

Average Payables and Days Payables Outstanding

Goodwill/Assets (Quarterly)

i

Goodwill as % of Total Assets

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

i

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

i

Net Buyback and Buyback Yield

Buyback Yield (3 Years)

i

Net Buyback 3Y and Buyback Yield 3Y

Dilution Rate (1 Year)

i

Current Shares, 1Y Ago Shares and Dilution Rate

Dilution Rate (3 Years)

i

Current Shares, 3Y Ago Shares and Dilution Rate

SBC Offset Rate (TTM)

i

Buyback / Stock-Based Comp and SBC Ratio

Insider Activity Rate (TTM)

i

Insider Net Buying and Activity Rate

Profit Waterfall Analysis

加载图表中...

P

Profitability Margins

Gross Profit Margini

35.84%

Gross Profit = $9.31B

Revenue = $25.98B

Operating Profit Margini

14.91%

Operating Income = $3.88B

Revenue = $25.98B

EBITDA Margini

20.98%

EBITDA = $5.45B

Revenue = $25.98B

EBIT Margini

15.92%

EBIT = $3.69B

Revenue = $25.98B

Net Profit Margini

9.25%

Net Income = $2.40B

Revenue = $25.98B

Pretax Profit Margini

14.21%

EBT = $3.69B

Revenue = $25.98B

E

Operating Efficiency

Interest Coveragei

7.86x

EBIT (TTM) = $13.90B

Interest Expense (TTM) = $1.77B

5.2x

6.5x

7.1x

7.7x

7.9x

SG&A / Revenuei

15.86%

SG&A = $4.12B

Revenue = $25.98B

R&D / Revenuei

0.00%

R&D = $0.00B

Revenue = $25.98B

R

Return Metrics (TTM)

ROAi

6.15%

Net Income = $12.25B

Avg Total Assets = $199.15B

ROEi

11.71%

Net Income = $12.25B

Avg Equity = $104.59B

ROICi

9.94%

NOPAT (TTM) = $13.63B

Avg Invested Capital = $137.12B

(NOPAT = Operating Income × (1 - Effective Tax Rate))

(Avg IC = (Current IC + Year-Ago IC) / 2)

Revenue Growthi

5.23%

Current Revenue = $25.98B

Previous Revenue = $24.69B

+4.8%

+7.0%

+2.1%

-0.5%

+5.2%

Operating Cash Flow/Sharei

$8.72

Operating CF = $15.63B

Diluted Shares = 1.79B

$8.25

$9.97

$10.61

$10.00

$8.72

Comprehensive Analysis

Income Statement Items	YoY Growth	Current Quarter Value	Trend
Revenue	+5.2%	$25.98B	↑
Gross Profit	+0.3%	$9.31B, 35.84%	↑
Operating Income	-5.0%	$3.88B, 14.91%	↓
EBITDA	+0.5%	$5.45B, 20.98%	↑
EBT	+0.9%	$3.69B, 14.21%	↑
Net Income	-6.0%	$2.40B, 9.25%	↓
Diluted EPS	-4.3%	1.34	↓

加载图表中...

L

Liquidity Metrics

Current Ratioi

0.67

Attention

Total Current Assets = $25.47B

Total Current Liabilities = $38.05B

Quick Ratioi

0.58

Attention

Quick Assets = $23.31B

Total Current Liabilities = $38.05B

Cash Ratioi

0.15

Attention

Cash & Equivalents = $5.68B

Total Current Liabilities = $38.05B

Cash Ratio = (Cash + Short-term Investments) / Current Liabilities

L

Leverage Metrics

Debt to Equityi

0.43

Healthy

Total Debt = $46.64B

Total Equity = $108.48B

Liabilities to Assetsi

43.6%

Normal

Total Liabilities = $88.08B

Total Assets = $202.09B

Equity Multiplieri

1.86

Healthy

Total Assets = $202.09B

Total Equity = $108.48B

E

Efficiency Metrics

Asset Turnoveri

0.48

Attention

Revenue (TTM) = $95.72B

Avg Total Assets = $199.15B

Inventory Turnoveri

27.98

Healthy

COGS (TTM) = $60.03B

Avg Inventory = $2.15B

Receivables Turnoveri

6.77

Normal

Revenue (TTM) = $95.72B

Avg Receivables = $14.14B

S

Solvency Metrics

Interest Coveragei

7.86

Healthy

EBIT (TTM) = $13.90B

Interest Expense (TTM) = $1.77B

Net Debt to EBITDAiNet Debt/EBITDA

2.13

Normal

Net Debt = $40.96B

EBITDA (TTM) = $19.26B

Debt Service Coveragei

1.44

Attention

Operating CF (TTM) = $15.63B

Debt Service = $10.82B

V

Value Metrics

Goodwill %iGoodwill/Assets

37.0%

Attention

Goodwill = $74.74B

Total Assets = $202.09B

Working Capital Ratioi

-0.06

Attention

Working Capital = $-12.58B

Total Assets = $202.09B

加载图表中...

Cash Flow Waterfall Chart

加载图表中...

Inflow

Outflow

Subtotal

Start/End

C

Cash Flow Metrics

Operating Cash Flow TTMi

$15.63B

Free Cash Flow TTMi

$7.06B

FCF = OCF - CapEx

OCF (TTM) = $15.63B

CapEx (TTM) = $-8.57B

FCF Yieldi

3.78%

Attention

FCF (TTM) = $7.06B

Market Cap = $186.55B

OCF/Sales Ratioi

16.33%

Normal

OCF (TTM) = $15.63B

Revenue (TTM) = $95.72B

Q

Quality & Coverage Metrics

Income Qualityi

1.28x

Healthy

OCF (TTM) = $15.63B

Net Income (TTM) = $12.25B

Cash Flow/Debti

0.34x

Normal

OCF (TTM) = $15.63B

Total Debt = $46.64B

Short Term Coveragei

0.41x

Normal

OCF (TTM) = $15.63B

Current Liabilities = $38.05B

Capex Coveragei

1.82x

Attention

OCF (TTM) = $15.63B

CapEx (TTM) = $8.57B

E

Efficiency Metrics

⚡ Ratios calculated in USD to eliminate exchange rate impact

FCF/OCF Ratioi

45.17%

Attention

FCF (TTM) = $7.06B

OCF (TTM) = $15.63B

Capex/Revenuei

8.95%

Normal

CapEx (TTM) = $8.57B

Revenue (TTM) = $95.72B

Net Debt/EBITDAi

2.13

Normal

Net Debt = $40.96B

EBITDA (TTM) = $19.26B

G

Growth Metrics

OCF Growthi

-77.07%

Attention

Current OCF (TTM) = $0.73B

Previous OCF = $3.21B

Owner Earningsi

$9.05B

Healthy

Net Income (TTM) = $12.25B

+ D&A (TTM) = $5.37B

- CapEx (TTM) = $-8.57B

加载图表中...

Loading...

The Walt Disney Company

Investment Radar

🔍 Business Model Analysis (DuPont Model)

Leading Indicators

Financial Metrics

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

Gross Profit/Share (Quarterly)

OCF/Share (Quarterly)

FCF/Share (Quarterly)

Operating Leverage (YoY)

💰 Profitability

Gross Margin (TTM)

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

OCF Margin (TTM)

FCF Margin (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

FCF/NI Ratio (TTM)

OCF/Capex (TTM)

OCF/SBC (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

EBITDA/Net Debt (TTM)

Interest Coverage (TTM)

Current Ratio (quarterly)

Quick Ratio (quarterly)

Altman Z-Score

⚙️ Ops & Cap Efficiency

ROIC (TTM)

ROCE - Return on Capital Employed (TTM)

Asset Turnover (TTM)

CapEx/Depreciation - Investment Intensity (TTM)

R&D/Gross Profit - R&D Intensity (TTM)

SG&A/Revenue - SG&A Efficiency (TTM)

Cash Conversion Cycle (TTM)

DSO - Days Sales Outstanding (TTM)

DIO - Days Inventory Outstanding (TTM)

DPO - Days Payables Outstanding (TTM)

Goodwill/Assets (Quarterly)

🎁 Shareholder Returns

Dividend Yield (TTM)

Buyback Yield (TTM)

Buyback Yield (3 Years)

Dilution Rate (1 Year)

Dilution Rate (3 Years)

SBC Offset Rate (TTM)

Insider Activity Rate (TTM)

Income Statement Analysis

Profit Waterfall Analysis

Balance Sheet Analysis

Cash Flow Statement Analysis

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)