Bid Cap
Company library Software & Internet

Company report

The Walt Disney Company DIS

Three-pass checked

The bet you're really making is that Disney's parks stay full and its streaming service keeps making money instead of losing it. Underneath that, you're betting the company can execute a multi-year expansion plan across parks, resorts and cruise ships without the crowds thinning or the costs swallowing the profit. Right now it is going well: the parks and the streaming service pushed operating income up 21% last quarter, even as reported net income fell against a year-ago figure inflated by a one-time tax gain. You pay about 22 times trailing earnings, and the whole company including debt trades at 10.6 times EBITDA, in the bottom quarter of its twelve-year range.

Key data

Price$105.29
52-week range$92.19–$119.78
P/E (ttm / FY28e)21.7x / 12.6x
EV/EBITDA (ttm)10.6x

DIS · price with moving averages

Daily · 6MWeekly · 3Y
$76$89$102$115$128 Oct '23May '24Dec '24Jul '25Feb '26Oct '26 Bid Cap
EMAs82140

Source: market data.

The business

Disney sells stories and the places, screens and merchandise that carry them. Three engines drive it: the parks, cruises and resorts, which throw off the profit; the streaming and television businesses, Disney+, Hulu, ESPN and ABC; and the film studios that feed both. Of the $25.2B in the June quarter, services, meaning subscriptions, park admissions and licensing, were $22.7B, and physical products, the toys, food and merchandise, the remaining $2.6B. The moat is a century of characters no rival can rent, which funnels a family from a movie to a subscription to a park ticket to a plush toy on the ride home, the same Elsa a child meets on screen greeting her at the castle. The one thing sitting between Disney and its customer: Apple and Google take a cut of every phone subscriber to Disney+.

The numbers

The quarterly line looks worse than the business did, and one number explains why.

QuarterRevenueNet incomeDiluted EPS
Q3 FY2025$23.6B$5.26B$2.92
Q4 FY2025$22.5B$1.31B$0.73
Q1 FY2026$26.0B$2.40B$1.34
Q2 FY2026$25.2B$2.25B$1.27
Q3 FY2026$25.2B$2.64B$1.51

The June 2025 quarter carried a substantial non-cash tax gain from folding in Hulu, which is why its $2.92 was always going to make this June's $1.51 look like a collapse when operating income actually rose 21%. That distortion, flagged as the thing to watch, held exactly as expected: it rolled off on schedule and misled no one who looked past the headline. Strip it out and the operating trend is four straight quarters ahead of the Street.

Fiscal yearRevenueNet incomeDiluted EPS
FY2021$67.4B$2.00B$1.09
FY2022$82.7B$3.15B$1.72
FY2023$88.9B$2.35B$1.29
FY2024$91.4B$4.97B$2.72
FY2025$94.4B$12.4B$6.85
FY2026, 9M to Jun$76.4B$7.29B$4.12

Revenue compounded about 9% a year since FY2021, but the profit from running the company grew twice as fast, operating income climbing from $7.8B to $17.6B as streaming crossed from loss to profit and parks pricing held. The market still underprices that operating leverage: with the subscriber base now paying for itself, the print that settles the argument is direct-to-consumer operating income, quarter after quarter.

Fiscal yearOp. cash flowCapexFree cash flow
FY2023$9.9B$5.0B$4.9B
FY2024$14.0B$5.4B$8.6B
FY2025$18.1B$8.0B$10.1B

Operating cash nearly doubled in two years, but capital spending doubled too and is heading higher, so free cash of about $10B, roughly $5.82 a share, is both what funds the buyback and dividend and what the next growth phase spends.

Management

CEO identity unverified in this audit. Insiders sold about $1.5M over the past year across three officers and bought nothing, small routine sales with plan status not disclosed on the Form 4s, no signal either way at that size. Buybacks resumed after a two-year freeze, $3.5B in FY2025 against $3.0B the year before, funded by real cash rather than borrowing as long-term debt fell from $54.4B in FY2021 to $42.0B. The open question the pay plan has not resolved is succession: who follows the current CEO, and when.

How it fails or surprises you

Parks demand cracks. The parks are the profit engine and the most cyclical piece, and a consumer pullback shows first in per-capita spending and domestic attendance. With committed expansion spending, the fixed costs do not flex down. Watch domestic parks operating income and margin; a two-quarter decline breaks the build-while-spending thesis before the earnings line shows it.

Streaming re-rates (right tail). The market still values Disney like a fading TV company. If direct-to-consumer operating income compounds toward $4B to $5B a year as password-sharing crackdowns and ESPN's new app add paying users, the earnings base re-rates upward. Nobody pays for that today. The first tell is DTC operating income holding above $1B a quarter.

Linear TV melts faster. The fact this read explains least is the shrinking cable and broadcast profit still buried in these results. If linear falls faster than streaming grows, consolidated operating income stalls even as the streaming story works. Watch the combined media operating income, not streaming alone; a total flat year over year proves the read wrong.

Closing thoughts

This is mostly a business priced for decline. The market marks Disney near the bottom of its twelve-year range because it sees a melting cable business and a capital-hungry parks plan; the buyer on the other side is betting the running profit already troughed and streaming's leverage is real. No single quarter settles it, but the fatter tail points up: at 10.6x the whole company, debt included, you pay a trough multiple for a business whose operating profit is rising, and the permanent-loss case needs both parks and streaming to disappoint at once, which the last two years argue against. What is at risk if parks roll over is a year or two of flat earnings; what a streaming re-rating is worth is a multiple that starts with a bigger digit.

The bet is still that the parks stay full and streaming keeps making money while Disney executes its multi-year expansion plan. It breaks if the crowds thin and the cable profit melts faster than streaming fills the hole. The one pair of numbers that tells you first is domestic parks operating income against direct-to-consumer operating income, quarter by quarter; if those two turn down together, the read is wrong.

Methodology

The year-to-date row is the sum of the 3 reported quarters of the current fiscal year, diluted EPS included; the five-quarter and five-year tables are the vendor income statements.

Disney's fiscal year ends in late September, so fiscal and calendar quarters do not align; Q4 FY25 (ended Sep 27, 2025) is derived as the full year less the nine months filed through June 28, 2025.

The June 2025 quarter and FY2025 carry a non-cash tax benefit from the Hulu acquisition and related US income-tax reclassification, which inflates both periods' reported earnings.

Reported diluted EPS is $4.85 trailing. P/E and EV/EBITDA use the current price of $105.29; forward P/E uses FY2028 consensus EPS of $8.37.

Streaming subscriber counts and segment-level revenue and operating income are not in this data bundle; segment claims here are qualitative.

Documentation prepared with AI assistance. Not investment advice.

Fact check: bundle financials reconciled to FMP and filed 10-Q. Critical claims (CEO identity, specific expansion dollar commitment, tax benefit amount, non-GAAP adjusted earnings) NOT web-verified (sources unreachable). One numerical error corrected (FCF per share $5.58 → $5.82). Treat CEO identity and specific dollar commitments as ⚠️ pending independent verification. Final analysis verified as of Sep 6, 2026.

Bid Cap

Daily ideas, a 390-name database, and a model long/short book from an investor who mostly covers financials. $70 a month or $700 a year.

Subscribe on Substack