A deep dive into Walt Disney Company (DIS) — examining the financials, shareholder returns, and whether the stock is fairly valued.
How Walt Disney Company's Revenue Has Trended
Walt Disney Company's top line grew 3.4% to $94.42B in FY2025, compared to $91.36B in FY2024.
Revenue compounded at 6.1% annually over 10 years for Walt Disney Company. It's a reasonable growth rate that's roughly kept pace with the broader market.
Walt Disney Company's $94.42B revenue base puts it in the large-cap bracket among US communication services companies.
With 5 straight years of revenue growth, this isn't a blip — the trajectory is clear for Walt Disney Company.
| Year | Revenue | YoY % |
|---|---|---|
| FY2025 | $94.42B | +3.4% |
| FY2024 | $91.36B | +2.8% |
| FY2023 | $88.90B | +7.5% |
| FY2022 | $82.72B | +22.7% |
| FY2021 | $67.42B | +3.1% |
Explore the full 10-year revenue trend with interactive charts
Where Walt Disney Company's Revenue Comes From
Walt Disney Company reports revenue across 8 product segments. Here's the FY2025 breakdown.
| Segment | Revenue | % of Total |
|---|---|---|
| Admission | $11.71B | 20.7% |
| Advertising | $11.12B | 19.6% |
| Retail and wholesale sales of merchandise, food and beverage | $9.64B | 17.0% |
| Resort and vacations | $9.21B | 16.3% |
| Other Revenue | $4.72B | 8.3% |
| License | $3.88B | 6.8% |
| TV/SVOD distribution licensing | $3.77B | 6.7% |
| Theatrical distribution licensing | $2.59B | 4.6% |
Looking at geographic exposure, Walt Disney Company's revenue comes from Americas (81%), Europe (12%), and Asia Pacific (7%).
Walt Disney Company's Profit & Margins
A 149.5% improvement in net income took Walt Disney Company's bottom line to $12.40B in FY2025.
Net profit margin improved to 13.1% in FY2025 from 5.4% in FY2024, indicating better cost control.
On a per-share basis, diluted earnings were $6.85 in FY2025 versus $2.72 in FY2024.
View Walt Disney Company's complete earnings and margin analysis
Walt Disney Company's Capital Returns
In FY2025, Walt Disney Company distributed $1.00 per share in dividends (0.88% yield).
With a 14.5% payout ratio, there's headroom for future dividend increases.
| Year | DPS | Payout Ratio |
|---|---|---|
| FY2025 | $1.00 | 14.5% |
| FY2024 | $0.75 | 27.4% |
| FY2020 | $0.88 | Net loss — payout ratio not meaningful |
| FY2019 | $1.74 | 26.2% |
| FY2018 | $1.67 | 20.0% |
Walt Disney Company has returned $33.35B to shareholders through stock buybacks over 7 years.
Explore Walt Disney Company's capital return activity in the charts below
Financial Strength
| Metric | Value |
|---|---|
| Cash & Short-term Investments | $5.70B |
| Total Debt | $47.73B |
| Shareholders' Equity | $109.87B |
| Total Assets | $197.51B |
| Debt-to-Equity Ratio | 0.43x |
| Current Ratio | 0.71x |
| Interest Coverage | 7.6x |
| Free Cash Flow (TTM) | $10.08B |
Walt Disney Company's balance sheet is in strong shape: $5.70B in cash against $47.73B in total debt, with a debt-to-equity ratio of 0.43x.
The current ratio of 0.71x is on the lower side, suggesting Walt Disney Company's short-term liquidity bears watching.
Interest coverage of 7.6x indicates Walt Disney Company can service its debt, though the margin is moderate.
Strong free cash flow generation of $10.08B gives Walt Disney Company financial flexibility for capital allocation.
Explore Walt Disney Company's full balance sheet and cash flow analysis below
Walt Disney Company employed 231,000 people as of FY2025, about $408.8K in revenue per employee.
Explore Walt Disney Company's headcount trend and workforce productivity
Is Walt Disney Company Fairly Valued?
What's Walt Disney Company actually worth? We run the numbers through multiple valuation models.
Walt Disney Company shares are currently trading at $99.39.
The P/E Ratio approach puts Walt Disney Company's intrinsic value at $286, a 65.3% upside from the current market price.
We also calculate intrinsic value using the DCF and EPS Growth models. Sign up to see the full breakdown with fair value estimates.
| Model | Est. Fair Value | vs. Current Price |
|---|---|---|
| P/E Ratio | $286 | 65.3% upside to fair value |
| DCF | Upgrade | Upgrade |
| EPS Growth | Upgrade | Upgrade |
Key Highlights
In summary, Walt Disney Company (DIS) presents the following picture for fundamental analysts.
Revenue of $94.42B in FY2025, up 3.4% year-over-year.
Long-term revenue has been compounding at 6.1% annually over 10 years.
The company is profitable, with a net margin of 13.1% and net income of $12.40B.
Returned $5.30B to shareholders in FY2025 through dividends and/or buybacks.
Conservative balance sheet with a D/E ratio of 0.43x.
The P/E Ratio model implies 65.3% upside to fair value. The remaining 2 models are worth cross-checking before drawing a conclusion — sign up to see the full analysis.
See the full picture: Walt Disney Company's interactive charts, valuation models, and financial trends are below.