DIS Value Scorecard - Walt Disney Company

Value Scorecard · run 2026-10-18

13 value checks: 12 scored 1 to 5, plus moat evidence

41/60

moderate value score

Earnings & returns

EPS Trend

4/5

Diluted EPS: $1.72 (2022), $1.29 (2023), $2.72 (2024), $6.85 (2025). It rose every year but one and ended above 2022; the framework scores that as 4.

ROE Trend

1/5

ROE (net income / common equity): 3.3% (2022), 2.4% (2023), 4.9% (2024), 11.3% (2025). Median 4.1%, lowest 2.4%; the framework scores a median 5% or less as 1.

ROIC

3/5

ROIC of 10.7%: operating income of $17.55B divided by $163.35B of capital (total assets $197.51B minus current liabilities $34.16B), fiscal year to Sep 27, 2025, as filed in the 10-K (SEC EDGAR). The framework scores 10-15% as 3.

Profit Margins

3/5

Net margin of 8.7%; the framework scores 5-10% as 3; gross margin 37.6%, operating margin 19.3%.

Balance sheet & cash

Debt-to-Equity

4/5

Debt-to-equity of 0.39; the framework scores 0.3-0.8 as 4 (total debt $46.04B, total cash $5.18B).

Free Cash Flow

5/5

Free cash flow (operating cash flow minus capital expenditure): $1.07B (2022), $4.90B (2023), $8.56B (2024), $10.08B (2025). It rose every year; the framework scores that as 5.

Retained Earnings

5/5

Retained earnings, as filed in the 10-Ks (SEC EDGAR): $43.64B (2022), $46.09B (2023), $49.72B (2024), $60.41B (2025). It rose every year; the framework scores that as 5.

Valuation models

Graham IV

5/5

IV = EPS x (8.5 + 2g) x (4.4 / Y) = $4.85 x (8.5 + 2 x 20.0) x (4.4 / 4.5) = $230.00 (EPS CAGR 130.4% capped at 20%). Current price $110.59; price is 51.9% below the model value.

DCF Value

1/5

FCF/share = $2.815, stage 1 growth = 3.1% for 5 years, terminal growth = 3%, discount rate = 10%. Stage 1 PV = $11.64, PV of terminal value = $29.96, DCF value = $41.60. Current price $110.59; price is 165.9% above the model value.

Margin of Safety

3/5

Graham value $230.00 (price is 51.9% below the model value); DCF value $41.60 (price is 165.9% above the model value).

Price-to-Book

3/5

P/B of 1.74; the framework scores 1.5-3.0 as 3.

Business quality

Moat Evidence

Not scored

A moat (a brand, a network, switching costs, patents, scale, a licence) is not a number in the filings, so Valerius doesn’t score it. Below are the figures and the words moat analysis starts from, from the company’s own 10-K filings. The conclusion is yours.

Return on capital, each year

Above 15% in 1 of 8 years (2018-2025); lowest 4.5%, highest 19.4%.

Gross margin, each year

Not reported: the filings don’t state a gross profit or cost of revenue figure, as is common for oil and gas companies, banks and insurers.

Competition, in the company’s own words · 10-K filed Nov 13, 2025

The latest 10-K has no section headed “Competition” that could be quoted. Open the filing to read how the company describes its markets.

Return on capital = operating income / (total assets − current liabilities), the ROIC row’s definition; 15% is the framework’s return threshold. Gross margin = gross profit / revenue. Both from each year’s 10-K via SEC EDGAR. Moat analysis commonly looks at whether returns and margins held up over many years. These figures don’t say whether the company has an advantage, what it is, or whether it will last.

Capital Allocation

4/5

Capital allocation, 2022-2025: dividends or buybacks paid in 2 of 4 years (fail); $9.66B paid out against $24.60B of free cash flow (pass); total debt $51.61B to $44.88B, down 13.0%, 2.3x EBITDA (pass: not up more than 10%); shares outstanding 1.78B to 1.79B, up 0.6% (pass). 3 of 4 tests passed; the framework scores that as 4.

Filings

Company notices to the SEC

Not scored

Three kinds of event the company reported to the SEC in the last 5 years, from its filings on SEC EDGAR.

These are events the company reported to the SEC. An auditor change or a late filing can have many causes; each date links to the filing, where the company explains it. Valerius does not score these.

How the Graham and DCF values were calculated

  Graham Formula:
    IV = EPS x (8.5 + 2g) x (4.4 / Y)
    EPS = $4.85, g = 20.0%, Y = 4.5
    g capped at 20.0% (3-year EPS CAGR was 130.4%)
    IV = $230.00
    Current price $110.59 vs Graham value $230.00 — price is 51.9% below the model value.

  DCF:
    FCF/share = $2.815
    Stage 1 growth = 3.1% for 5 years | terminal growth = 3.0% | discount rate = 10.0%
      Y1: $2.902 → PV $2.638
      Y2: $2.992 → PV $2.473
      Y3: $3.085 → PV $2.318
      Y4: $3.180 → PV $2.172
      Y5: $3.279 → PV $2.036
    Stage 1 PV sum = $11.64
    Terminal value at end of Y5 = $48.25
    PV of terminal value = $29.96
    DCF value = $41.60
    Current price $110.59 vs DCF value $41.60 — price is 165.9% above the model value.

Data from yfinance summary figures and financial statements, and from the company’s 10-K filings via SEC EDGAR; computed at a price of $110.59. Every score is calculated from the figures by the framework’s fixed rules, and the explanation beside it is generated from the same figures: Graham value, DCF value, margin of safety, ROIC, profit margins, debt-to-equity, price-to-book, EPS trend, ROE trend, free cash flow, retained earnings and capital allocation. No AI is involved in this scorecard. The moat is shown as evidence, without a score. Read each score with the figures beside it. Intrinsic value calculations are model outputs based on stated assumptions, not predictions.

Recent headlines · third-party publishers · not investment advice

In the news

Loading headlines...

The 8 newest headlines whose title names the company, shown automatically and never chosen by Valerius. From third-party publishers via Yahoo Finance, linked to the source. Valerius doesn't write or endorse them. Not investment advice.

DIS · Walt Disney Company

DIS price