Financhill
Buy
70

DIS Quote, Financials, Valuation and Earnings

Last price:
$112.04
Seasonality move :
10.47%
Day range:
$110.43 - $112.97
52-week range:
$83.91 - $123.74
Dividend yield:
0.85%
P/E ratio:
41.34x
P/S ratio:
2.24x
P/B ratio:
2.01x
Volume:
17.7M
Avg. volume:
11.6M
1-year change:
22.75%
Market cap:
$202.9B
Revenue:
$91.4B
EPS (TTM):
$2.71
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $65.4B $67.4B $82.7B $88.9B $91.4B
Revenue Growth (YoY) -6.06% 3.11% 22.7% 7.47% 2.77%
 
Cost of Revenues $43.9B $45.1B $54.4B $59.2B $58.7B
Gross Profit $21.5B $22.3B $28.3B $29.7B $32.7B
Gross Profit Margin 32.89% 33.06% 34.24% 33.41% 35.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.4B $13.5B $16.4B $15.3B $15.8B
Other Inc / (Exp) -$4B $308M -$88M -$3B -$3.1B
Operating Expenses $17.7B $18.6B $21.6B $20.7B $20.7B
Operating Income $3.8B $3.7B $6.8B $9B $11.9B
 
Net Interest Expenses $1.5B $1.4B $1.4B $1.2B $1.3B
EBT. Incl. Unusual Items -$1.7B $2.6B $5.3B $4.8B $7.6B
Earnings of Discontinued Ops. -$32M -$29M -$48M -- --
Income Tax Expense $699M $25M $1.7B $1.4B $1.8B
Net Income to Company -$2.4B $2.5B $3.6B $3.4B $5.8B
 
Minority Interest in Earnings -$390M -$512M -$360M -$1B -$801M
Net Income to Common Excl Extra Items -$2.9B $2B $3.1B $2.4B $5B
 
Basic EPS (Cont. Ops) -$1.58 $1.10 $1.73 $1.29 $2.72
Diluted EPS (Cont. Ops) -$1.58 $1.09 $1.72 $1.29 $2.72
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.8B
 
EBITDA $5.1B $9.1B $12B $12.1B $14.6B
EBIT -$252M $4B $6.8B $6.7B $9.6B
 
Revenue (Reported) $65.4B $67.4B $82.7B $88.9B $91.4B
Operating Income (Reported) $3.8B $3.7B $6.8B $9B $11.9B
Operating Income (Adjusted) -$252M $4B $6.8B $6.7B $9.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $14.7B $18.5B $20.2B $21.2B $22.6B
Revenue Growth (YoY) -23.07% 26.02% 8.72% 5.41% 6.28%
 
Cost of Revenues $11B $12.3B $13.6B $13.7B $14.2B
Gross Profit $3.7B $6.2B $6.6B $7.5B $8.3B
Gross Profit Margin 25.12% 33.41% 32.72% 35.37% 36.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8B $4.3B $4.7B $4B $4.3B
Other Inc / (Exp) $361M $108M $160M -$794M -$1.4B
Operating Expenses $4.1B $5.6B $6.1B $5.4B $5.6B
Operating Income -$453M $599M $542M $2.1B $2.7B
 
Net Interest Expenses $488M $417M $326M $282M $361M
EBT. Incl. Unusual Items -$580M $290M $376M $1B $948M
Earnings of Discontinued Ops. -- -$1M -- -- --
Income Tax Expense $49M $34M $122M $313M $384M
Net Income to Company -$629M $256M $254M $694M $564M
 
Minority Interest in Earnings -$81M -$96M -$92M -$430M -$104M
Net Income to Common Excl Extra Items -$710M $159M $162M $264M $460M
 
Basic EPS (Cont. Ops) -$0.39 $0.09 $0.09 $0.14 $0.25
Diluted EPS (Cont. Ops) -$0.39 $0.09 $0.09 $0.14 $0.25
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.8B
 
EBITDA $1.1B $1.7B $2.1B $2.9B $2.8B
EBIT -$272M $473M $810M $1.5B $1.5B
 
Revenue (Reported) $14.7B $18.5B $20.2B $21.2B $22.6B
Operating Income (Reported) -$453M $599M $542M $2.1B $2.7B
Operating Income (Adjusted) -$272M $473M $810M $1.5B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $65.4B $67.4B $82.7B $88.9B $91.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $43.9B $45.1B $54.4B $59.2B $58.7B
Gross Profit $21.5B $22.3B $28.3B $29.7B $32.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.4B $13.5B $16.4B $15.3B $15.8B
Other Inc / (Exp) -$4B $343M -$104M -$3B -$3.1B
Operating Expenses $17.7B $18.6B $21.6B $20.7B $20.7B
Operating Income $3.8B $3.7B $6.8B $9B $11.9B
 
Net Interest Expenses $1.5B $1.4B $1.4B $1.2B $1.3B
EBT. Incl. Unusual Items -$1.7B $2.6B $5.3B $4.8B $7.6B
Earnings of Discontinued Ops. -$32M -$29M -$48M -- --
Income Tax Expense $699M $25M $1.7B $1.4B $1.8B
Net Income to Company -$2.4B $2.5B $3.6B $3.4B $5.8B
 
Minority Interest in Earnings -$390M -$512M -$360M -$1B -$801M
Net Income to Common Excl Extra Items -$2.9B $2B $3.1B $2.4B $5B
 
Basic EPS (Cont. Ops) -$1.58 $1.10 $1.73 $1.29 $2.72
Diluted EPS (Cont. Ops) -$1.59 $1.09 $1.72 $1.28 $2.71
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $5.1B $9.1B $12B $12.1B $14.6B
EBIT -$252M $4B $6.8B $6.7B $9.6B
 
Revenue (Reported) $65.4B $67.4B $82.7B $88.9B $91.4B
Operating Income (Reported) $3.8B $3.7B $6.8B $9B $11.9B
Operating Income (Adjusted) -$252M $4B $6.8B $6.7B $9.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $67.4B $82.7B $88.9B $91.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $45.1B $54.4B $59.2B $58.7B --
Gross Profit $22.3B $28.3B $29.7B $32.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.5B $16.4B $15.3B $15.8B --
Other Inc / (Exp) $343M -$104M -$3B -$3.1B --
Operating Expenses $18.6B $21.6B $20.7B $20.7B --
Operating Income $3.7B $6.8B $9B $11.9B --
 
Net Interest Expenses $1.4B $1.4B $1.2B $1.3B --
EBT. Incl. Unusual Items $2.6B $5.3B $4.8B $7.6B --
Earnings of Discontinued Ops. -$29M -$48M -- -- --
Income Tax Expense $25M $1.7B $1.4B $1.8B --
Net Income to Company $2.5B $3.6B $3.4B $5.8B --
 
Minority Interest in Earnings -$512M -$360M -$1B -$801M --
Net Income to Common Excl Extra Items $2B $3.1B $2.4B $5B --
 
Basic EPS (Cont. Ops) $1.10 $1.73 $1.29 $2.72 --
Diluted EPS (Cont. Ops) $1.09 $1.72 $1.28 $2.71 --
Weighted Average Basic Share $7.3B $7.3B $7.3B $7.3B --
Weighted Average Diluted Share $7.3B $7.3B $7.3B $7.3B --
 
EBITDA $9.1B $12B $12.1B $14.6B --
EBIT $4B $6.8B $6.7B $9.6B --
 
Revenue (Reported) $67.4B $82.7B $88.9B $91.4B --
Operating Income (Reported) $3.7B $6.8B $9B $11.9B --
Operating Income (Adjusted) $4B $6.8B $6.7B $9.6B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $17.9B $16B $11.6B $14.2B $6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.3B $11.2B $10.8B $10.2B $10.3B
Inventory $1.6B $1.3B $1.7B $2B $2B
Prepaid Expenses $2.2B $2.2B $1.9B $3B $2.1B
Other Current Assets $875M $817M $1.2B $1.3B $2.4B
Total Current Assets $35.3B $33.7B $29.1B $32.8B $25.2B
 
Property Plant And Equipment $32.1B $32.6B $33.6B $34.9B $37B
Long-Term Investments $3.9B $3.9B $3.2B $3.1B $4.5B
Goodwill $77.7B $78.1B $77.9B $77.1B $73.3B
Other Intangibles $19.2B $17.1B $14.8B $13.1B $10.7B
Other Long-Term Assets $8.4B $8.7B $9.2B $11.1B $13.1B
Total Assets $201.5B $203.6B $203.6B $205.6B $196.2B
 
Accounts Payable $13.2B $16.4B $16.2B $15.1B $14.8B
Accrued Expenses $3.6B $4.5B $3.6B $3.3B $3.8B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.1B $4.3B $5.8B $6.1B $6.7B
Total Current Liabilities $26.6B $31.1B $29.1B $31.1B $34.6B
 
Long-Term Debt $52.9B $48.5B $45.3B $42.1B $39B
Capital Leases -- -- -- -- --
Total Liabilities $104B $101.4B $95.3B $92.6B $90.7B
 
Common Stock $54.5B $55.5B $56.4B $57.4B $58.6B
Other Common Equity Adj -$8.3B -$6.4B -$4.1B -$3.3B -$3.7B
Common Equity $83.6B $88.6B $95B $99.3B $100.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.9B $13.7B $13.4B $13.7B $4.8B
Total Equity $97.5B $102.2B $108.4B $113B $105.5B
 
Total Liabilities and Equity $201.5B $203.6B $203.6B $205.6B $196.2B
Cash and Short Terms $17.9B $16B $11.6B $14.2B $6B
Total Debt $58.6B $54.4B $48.4B $46.4B $45.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $17.9B $16B $11.6B $14.2B $6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.3B $11.2B $10.8B $10.2B $10.3B
Inventory $1.6B $1.3B $1.7B $2B $2B
Prepaid Expenses $2.2B $2.2B $1.9B $3B $2.1B
Other Current Assets $875M $817M $1.2B $1.3B $2.4B
Total Current Assets $35.3B $33.7B $29.1B $32.8B $25.2B
 
Property Plant And Equipment $32.1B $32.6B $33.6B $34.9B $37B
Long-Term Investments $3.9B $3.9B $3.2B $3.1B $4.5B
Goodwill $77.7B $78.1B $77.9B $77.1B $73.3B
Other Intangibles $19.2B $17.1B $14.8B $13.1B $10.7B
Other Long-Term Assets $8.4B $8.7B $9.2B $11.1B $13.1B
Total Assets $201.5B $203.6B $203.6B $205.6B $196.2B
 
Accounts Payable $13.2B $16.4B $16.2B $15.1B $14.8B
Accrued Expenses $3.6B $4.5B $3.6B $3.3B $3.8B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.1B $4.3B $5.8B $6.1B $6.7B
Total Current Liabilities $26.6B $31.1B $29.1B $31.1B $34.6B
 
Long-Term Debt $52.9B $48.5B $45.3B $42.1B $39B
Capital Leases -- -- -- -- --
Total Liabilities $104B $101.4B $95.3B $92.6B $90.7B
 
Common Stock $54.5B $55.5B $56.4B $57.4B $58.6B
Other Common Equity Adj -$8.3B -$6.4B -$4.1B -$3.3B -$3.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.9B $13.7B $13.4B $13.7B $4.8B
Total Equity $97.5B $102.2B $108.4B $113B $105.5B
 
Total Liabilities and Equity $201.5B $203.6B $203.6B $205.6B $196.2B
Cash and Short Terms $17.9B $16B $11.6B $14.2B $6B
Total Debt $58.6B $54.4B $48.4B $46.4B $45.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.4B $2.5B $3.6B $3.4B $5.8B
Depreciation & Amoritzation $5.3B $5.1B $5.2B $5.4B $5B
Stock-Based Compensation $525M $600M $977M $1.1B $1.4B
Change in Accounts Receivable $1.9B -$357M $605M $358M -$565M
Change in Inventories $14M $252M -$420M -$183M -$42M
Cash From Operations $7.6B $5.6B $6B $9.9B $14B
 
Capital Expenditures $4B $3.6B $4.9B $5B $5.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.6B -$3.2B -$5B -$4.6B -$6.9B
 
Dividends Paid (Ex Special Dividend) -$1.6B -- -- -- -$1.4B
Special Dividend Paid
Long-Term Debt Issued $18.1B $64M $333M $83M $132M
Long-Term Debt Repaid -$3.5B -$3.7B -$4B -$1.7B -$3.1B
Repurchase of Common Stock -- -- -- -- -$3B
Other Financing Activities -$1.5B -$1.1B -$712M -$941M -$9.5B
Cash From Financing $8.5B -$4.4B -$4.7B -$2.7B -$15.3B
 
Beginning Cash (CF) $5.5B $18B $16B $11.7B $14.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.5B -$2B -$3.7B $2.5B -$8.2B
Ending Cash (CF) $18B $16B $11.7B $14.2B $6.1B
 
Levered Free Cash Flow $3.6B $2B $1.1B $4.9B $8.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$629M $256M $254M $694M $564M
Depreciation & Amoritzation $1.3B $1.3B $1.3B $1.4B $1.3B
Stock-Based Compensation $137M $172M $254M $282M $330M
Change in Accounts Receivable -$157M -$56M $1.1B $1.1B $808M
Change in Inventories -$72M $16M -$161M -$63M -$40M
Cash From Operations $1.7B $2.6B $2.5B $4.8B $5.5B
 
Capital Expenditures $729M $1.1B $1.1B $1.4B $1.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$515M -$1.1B -$1.1B -$1.4B -$2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$817M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $90M $21M $181M $13M --
Long-Term Debt Repaid -$1.2B -$1.4B -$2.6B -$356M -$2.3B
Repurchase of Common Stock -- -- -- -- -$469M
Other Financing Activities -$633M -$320M $12M -$23M -$100M
Cash From Financing -$6.4B -$1.6B -$2.5B -$597M -$3.6B
 
Beginning Cash (CF) $23.2B $16.1B $13B $11.5B $6B
Foreign Exchange Rate Adjustment $87M -$47M -$249M -$101M $79M
Additions / Reductions -$5.3B -$65M -$1.1B $2.8B -$26M
Ending Cash (CF) $18B $16B $11.7B $14.2B $6.1B
 
Levered Free Cash Flow $938M $1.5B $1.4B $3.4B $4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.4B $2.5B $3.6B $3.4B $5.8B
Depreciation & Amoritzation $5.3B $5.1B $5.2B $5.4B $5B
Stock-Based Compensation $525M $600M $977M $1.1B $1.4B
Change in Accounts Receivable $1.9B -$357M $605M $358M -$565M
Change in Inventories $14M $252M -$420M -$183M -$42M
Cash From Operations $7.6B $5.6B $6B $9.9B $14B
 
Capital Expenditures $4B $3.6B $4.9B $5B $5.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.6B -$3.2B -$5B -$4.6B -$6.9B
 
Dividends Paid (Ex Special Dividend) -$1.6B -- -- -- -$1.4B
Special Dividend Paid
Long-Term Debt Issued $18.1B $64M $333M $83M $132M
Long-Term Debt Repaid -$3.5B -$3.7B -$4B -$1.7B -$3.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5B -$1.1B -$712M -$941M -$9.5B
Cash From Financing $8.5B -$4.4B -$4.7B -$2.7B -$15.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.5B -$2B -$3.7B $2.5B -$8.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.6B $2B $1.1B $4.9B $8.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.5B $3.6B $3.4B $5.8B --
Depreciation & Amoritzation $5.1B $5.2B $5.4B $5B --
Stock-Based Compensation $600M $977M $1.1B $1.4B --
Change in Accounts Receivable -$357M $605M $358M -$565M --
Change in Inventories $252M -$420M -$183M -$42M --
Cash From Operations $5.6B $6B $9.9B $14B --
 
Capital Expenditures $3.6B $4.9B $5B $5.4B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.2B -$5B -$4.6B -$6.9B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -$1.4B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $64M $333M $83M $132M --
Long-Term Debt Repaid -$3.7B -$4B -$1.7B -$3.1B --
Repurchase of Common Stock -- -- -- -$3B --
Other Financing Activities -$1.1B -$712M -$941M -$9.5B --
Cash From Financing -$4.4B -$4.7B -$2.7B -$15.3B --
 
Beginning Cash (CF) $67.1B $56.8B $42.1B $34.3B --
Foreign Exchange Rate Adjustment $30M -$603M $73M $65M --
Additions / Reductions -$2B -$3.7B $2.5B -$8.2B --
Ending Cash (CF) $65.2B $52.5B $44.7B $26.1B --
 
Levered Free Cash Flow $2B $1.1B $4.9B $8.6B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock