The Walt Disney Company DIS | NYSE


Next Earnings: Nov 17, 2026
Dividends

Company Overview:

Market Cap: $206.84B
Trailing PE: 24.5x
FWD PE *: 15.7x
Payout Ratio (TTM): 24.2%
52-Week Range: $92.19 - $120.80

* Forward PE is based on street estimates.

10 Year DIS Performance Metrics:

Total Return (with DRIP): 32.3% (2.84% CAGR)
Total Return (no DRIP): 31.3% (2.76% CAGR)
Share Price: 21.5% (1.97% CAGR)
Yield on Cost (with DRIP): 1.67%
Total Invested: $10,000
Total Value (with DRIP): $13,226
Total Return $ (with DRIP): $3,226
Dividend Increase: 92.3% (7.08% CAGR)
Dividend Yield (FWD): 1.26% ($1.50)
DIS 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
DIS Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
DIS Price CAGR:1Y: 10.57%2Y: 7.62%5Y: -5.71%10Y: 1.97%
DIS Dividend Charts
DIS - Dividends
DIS Dividend CAGR:1Y: 30.21%2Y: 43.04%5Y: 8.12%10Y: 7.34%
DIS - Dividend Payout Ratio
DIS Dividend Payout Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
DIS - Dividend to Free Cash Flow Ratio
DIS Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Build Custom Charts
DIS - Chart 1
DIS - Chart 2
DIS - Chart 3

DIS Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

Revenue
DIS Revenue CAGR:1Y: 6.76%2Y: 5.76%5Y: 6.38%10Y: 6.75%
Earnings Per Share (EPS)
DIS EPS CAGR:1Y: -48.29%2Y: 145.76%5Y: 75.77%10Y: 3.22%
Net Income
DIS Net Income CAGR:1Y: -45.95%2Y: 148.65%5Y: 78.04%10Y: 4.85%
EBITDA
DIS EBITDA CAGR:1Y: 28.93%2Y: 52.40%5Y: 54.99%10Y: 7.80%
Free Cash Flow
DIS Free Cash Flow CAGR:1Y: 62.63%2Y: -12.68%5Y: 15.04%10Y: 1.13%
Free Cash Flow / Share
DIS Free Cash Flow / Share CAGR:1Y: 68.33%2Y: -10.79%5Y: 16.08%10Y: 0.34%
Operating Income
DIS Operating Income CAGR:1Y: 30.59%2Y: 31.68%5Y: 51.37%10Y: 5.22%
Gross Profit
DIS Gross Profit CAGR:1Y: 11.23%2Y: 10.25%5Y: 76.09%10Y: 13.49%
Shares Outstanding
DIS Shares Outstanding CAGR:1Y: -3.43%2Y: -2.11%5Y: -0.97%10Y: 0.77%
Share Buybacks
DIS Share Buybacks CAGR:1Y: 145.43%2Y: 92.89%5Y: 0.00%10Y: 0.93%
Stock-Based Comp
DIS Stock-Based Comp CAGR:1Y: 18.49%2Y: 13.22%5Y: 19.72%10Y: 17.00%
Expenses
DIS Expenses CAGR:1Y: 0.79%2Y: 9.76%5Y: 10.08%10Y: 5.19%
Revenue vs Net Income
EPS vs FCF / Share
EPS vs PE Ratio
FCF vs FCF / Share
FCF vs Stock Based Comp
Cash & Debt
Revenue by Segment
DIS Revenue CAGR:1Y: 6.76%2Y: 5.76%5Y: 6.38%10Y: 6.75%
Revenue by Region
DIS Revenue CAGR:1Y: 6.76%2Y: 5.76%5Y: 6.38%10Y: 6.75%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

REVENUE: Actual + Estimates
DIS Actual Revenue CAGR:1Y: 6.76%2Y: 5.76%5Y: 6.38%10Y: 6.75%
EPS: Actual + Estimates
DIS Actual EPS CAGR:1Y: -48.29%2Y: 145.76%5Y: 75.77%10Y: 3.22%
NET INCOME: Actual + Estimates
DIS Actual Net Income CAGR:1Y: -45.95%2Y: 148.65%5Y: 78.04%10Y: 4.85%
EBITDA: Actual + Estimates
DIS Actual EBITDA CAGR:1Y: 28.93%2Y: 52.40%5Y: 54.99%10Y: 7.80%

Ratios, Profit Margins & Return on Capital:

Net Profit Margin
DIS Net Profit Margin CAGR:1Y: -53.03%2Y: 126.33%5Y: 64.79%10Y: -2.51%
Gross Profit Margin
DIS Gross Profit Margin CAGR:1Y: 4.20%2Y: 4.25%5Y: 65.55%10Y: 6.32%
Price to Earnings
DIS Price to Earnings CAGR:1Y: 55.13%2Y: -58.57%5Y: -49.67%10Y: -2.56%
Price To Sales Ratio
DIS Price To Sales Ratio CAGR:1Y: -26.93%2Y: -6.12%5Y: -17.00%10Y: -4.99%
Return on Capital Employed
DIS Return on Capital Employed CAGR:1Y: 47.01%2Y: 38.85%5Y: 56.65%10Y: -1.49%
Return on Invested Capital
DIS Return on Invested Capital CAGR:1Y: 12.98%2Y: 58.73%5Y: 45.73%10Y: -1.95%

Compare stocks side-by-side

DIS Dividends Info:

Annual Dividend: $1.5
Forward Yield: 1.26%
Ex-Dividend Date: 2026-06-30
Lifetime Dividends / Share: $19.54

Projected Future Returns & Dividends for DIS

Based on past 10-year performance, here are DIS growth metrics:

Share price CAGR of +1.97%
Dividend CAGR of +6.77%

Using DIS CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

DIS (DRIP)DIS - No DRIP
Current Price$118.98$118.98
Start Shares84.0584.05
Start Value$10,000$10,000
  
After 10 years:
Final Share Count98.2284.05
Dividends Payment$1.44$1.44
Annual Dividends$284$243
Yield on cost2.84%2.43%
Share Price$144.57$144.57
Total Dividends$1,862$1,723
Final Value$14,200$13,874

Estimated Future Value + Dividends - DIS

NOTE: Above numbers are our estimate based on DIS's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Company Info

The Walt Disney Company (DIS) had its IPO on 1957-11-12, and is traded on NYSE stock exchange.

Operating worldwide through its various subsidiaries, The Walt Disney Company (DIS) stands as a prominent global entertainment enterprise. Its vast array of activities is organized into two primary divisions: Disney Media and Entertainment Distribution, and Disney Parks, Experiences and Products. Within its media and entertainment arm, Disney is actively engaged in developing and distributing both cinematic films and television series. This segment encompasses the management of well-known broadcast networks such as ABC, Disney, ESPN, Freeform, FX, Fox, National Geographic, and Star, as well as renowned film studios responsible for productions under banners like Walt Disney Pictures, Twentieth Century Studios, Marvel, Lucasfilm, Pixar, and Searchlight Pictures. The company also delivers content directly to consumers through its popular streaming platforms, including Disney+, Disney+ Hotstar, ESPN+, Hulu, and Star+. Further activities involve licensing its film and television content to external broadcasters and subscription video-on-demand services, overseeing theatrical releases, home entertainment distribution, and music distribution, staging and licensing live entertainment spectacles, and offering specialized post-production services via Industrial Light & Magic and Skywalker Sound. The "Parks, Experiences and Products" segment manages a celebrated collection of global theme parks and resorts, which notably includes Walt Disney World Resort in Florida, Disneyland Resort in California, Disneyland Paris, Hong Kong Disneyland Resort, and Shanghai Disney Resort. This division also features the Disney Cruise Line, Disney Vacation Club, National Geographic Expeditions, Adventures by Disney, and Aulani, a resort and spa located in Hawaii. The company extends its brand presence by licensing its intellectual property to a third party for the operations of the Tokyo Disney Resort. A substantial part of this segment involves consumer products, where Disney licenses its iconic trade names, characters, visual elements, literary works, and other intellectual property for use on a diverse range of merchandise, published materials, and games. Moreover, it sells branded merchandise directly through its retail stores, online platforms, and wholesale channels, and actively develops and publishes various books, comic books, and magazines. The Walt Disney Company was founded in 1923 and is based in Burbank, California.

DIS website: https://www.thewaltdisneycompany.com


Loading signals…

DCF Model — DIS

Value from:
Pay up to today
—
vs current price $118.98
—
Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →