Three independent discounted-cash-flow-style models value The Walt Disney Company every trading day. 0 of 3 currently price DIS above its market price.
| Free Cash Flow model | $-715.06 |
| Excess Profit model | $-734.42 |
| Residual Earnings model | $5.12 |
| Dividend Discount model | $31.77 |
| Piotroski F-Score | 8 / 9 |
| Return on invested capital | +9.1% |
| Net debt / EBITDA | 2.1× |
| Gross margin | +37.8% |
| Revenue CAGR | +4.5% |
| Cash conversion | 1.3× |
| Dividend yield | +1.4% |
| Buyback yield | +1.2% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open DIS in StockKitty