The Walt Disney Company (DIS) Analyst Estimates Annual - Discounting Cash Flows
DIS
The Walt Disney Company
DIS (NYSE)
Period Ending: 2030
09-27
2029
09-27
2028
09-27
2027
09-27
2026
09-27
2025
09-27
2024
09-27
2023
09-27
2022
09-26
2021
09-26
2020
09-26
2019
09-26
2018
09-26
2017
09-26
2016
09-26
2015
09-26
2014
09-26
2013
09-26
2012
09-26
2011
09-26
2010
09-26
2009
09-26
2008
09-26
2007
09-26
2006
09-26
2005
09-26
2004
09-26
2003
09-26
2002
09-26
2001
09-26
2000
09-26
1999
09-26
1998
09-26
1997
09-26
Number of Analysts 7 7 15 21 22 17 18 9 7 8 14 9 4 3 2 6 7 20 12 7 18 12 13 10 14 11 17 12 8 10 13 10 16 15
Estimated Revenue
Low 111,674 110,113 109,935 103,640 99,194 94,514 91,054 85,942 81,034 64,943 62,170 66,706 56,537 53,438 53,796 50,391 35,520 34,998 32,731 31,334 27,865 25,463 30,945 26,012 23,063 22,157 20,910 20,372 18,871 19,061 17,978 17,663 19,328 17,256
Average 115,911 114,291 109,966 105,542 101,135 94,743 91,374 89,203 84,417 67,653 64,765 69,490 58,897 55,668 56,041 52,494 44,400 43,748 40,913 39,167 34,831 31,829 38,682 32,516 28,829 27,696 26,137 25,465 23,589 23,826 22,473 22,078 24,160 21,570
High 118,935 117,273 109,998 107,214 102,647 95,083 91,943 91,530 86,551 69,364 66,402 71,247 60,386 57,076 57,458 53,821 53,280 52,497 49,096 47,001 41,798 38,194 46,418 39,019 34,595 33,235 31,365 30,558 28,307 28,591 26,968 26,494 28,992 25,884
Estimated EBITDA
Low 30,368 29,943 29,895 28,183 26,974 25,701 24,760 23,370 8,062 6,953 340.8 15,581 13,015 12,616 13,568 12,582 10,451 9,570 8,392 7,678 6,462 5,259 6,570 5,960 5,328 3,698 3,240 2,393 2,071 1,930 4,174 4,458 5,068 6,430
Average 31,520 31,079 29,903 28,700 27,502 25,764 24,847 24,257 10,077 8,691 3,502 19,477 16,269 15,770 16,960 15,728 13,064 11,963 10,490 9,598 8,077 6,573 8,212 7,450 6,660 4,622 4,050 2,991 2,589 2,412 5,218 5,572 6,335 8,037
High 32,342 31,890 29,912 29,155 27,913 25,856 25,002 24,890 12,093 10,430 6,664 23,372 19,523 18,924 20,352 18,874 15,677 14,356 12,588 11,517 9,693 7,888 9,855 8,940 7,992 5,547 4,860 3,589 3,107 2,894 6,261 6,686 7,603 9,645
Estimated EBIT
Low 26,284 25,917 25,875 24,393 23,347 22,245 21,431 20,228 4,446 3,652 1,211 9,102 10,663 10,502 11,315 10,343 8,551 7,624 6,667 6,103 5,132 4,163 5,369 5,104 3,935 2,915 2,723 2,022 1,749 1,792 1,846 2,193 2,777 3,077
Average 27,281 26,900 25,882 24,841 23,804 22,299 21,506 20,995 5,558 4,565 1,863 11,377 13,329 13,127 14,144 12,929 10,689 9,530 8,334 7,629 6,415 5,204 6,711 6,380 4,919 3,644 3,404 2,527 2,186 2,241 2,307 2,741 3,471 3,846
High 27,993 27,602 25,890 25,234 24,159 22,379 21,640 21,543 6,669 5,478 2,515 13,653 15,995 15,753 16,973 15,515 12,826 11,437 10,001 9,155 7,698 6,245 8,053 7,655 5,902 4,373 4,085 3,033 2,623 2,689 2,769 3,290 4,166 4,615
Estimated Net Income
Low 17,351 15,644 11,643 12,081 11,603 10,578 8,824 1,597 1,922 1,946 -11,627 8,326 8,061 8,039 7,222 6,686 5,540 5,008 4,260 3,771 3,112 2,330 3,283 3,011 2,789 1,808 1,607 1,050 768.2 36.18 369.9 722.5 1,426 1,508
Average 18,217 16,425 12,849 13,069 11,965 10,687 8,910 1,695 2,403 2,432 -9,472 10,407 10,077 10,049 9,027 8,357 6,925 6,260 5,326 4,714 3,890 2,913 4,104 3,763 3,487 2,260 2,009 1,313 960.3 268 478.2 903.1 1,782 1,885
High 18,835 16,982 17,632 14,058 12,327 10,796 9,115 1,733 2,883 2,919 -7,317 12,488 12,092 12,059 10,832 10,029 8,309 7,512 6,391 5,657 4,668 3,495 4,925 4,516 4,184 2,712 2,411 1,575 1,152 499.8 586.5 1,084 2,139 2,262
Estimated SGA Expenses
Low 20,511 20,225 20,192 19,036 18,219 17,360 16,724 15,785 12,673 10,505 16,660 10,492 6,555 6,291 7,039 6,373 1,259 6,428 6,012 5,755 5,118 4,677 5,684 4,778 4,236 4,070 3,841 3,742 3,466 3,501 74.35 108.7 174.9 272.2
Average 21,290 20,992 20,198 19,385 18,576 17,402 16,783 16,384 15,841 13,132 20,825 13,115 8,193 7,864 8,799 7,966 1,573 8,035 7,515 7,194 6,398 5,846 7,105 5,972 5,295 5,087 4,801 4,677 4,333 4,376 92.94 136.9 218.6 340.2
High 21,845 21,540 20,204 19,692 18,853 17,464 16,887 16,812 19,009 15,758 24,990 15,738 9,832 9,436 10,559 9,559 1,888 9,642 9,018 8,633 7,677 7,015 8,526 7,167 6,354 6,104 5,761 5,613 5,199 5,251 111.5 165.2 262.3 408.2
Estimated EPS
Low 9.58 8.64 6.43 6.67 6.41 5.84 4.87 0.882 3.59 2.33 1.45 5.45 6.64 5.48 5.47 4.82 2.91 2.63 2.22 1.95 1.46 1.2 1.76 1.33 0.97 0.83 0.64 0.4 0.41 0.38 0.55 0.47 0.65 0.7
Average 10.06 9.07 8.12 7.33 6.59 5.87 4.95 0.926 3.78 2.46 1.53 5.75 7 5.78 5.77 5.08 3.63 3.29 2.78 2.44 1.82 1.5 2.2 1.66 1.21 1.04 0.8 0.51 0.5 0.47 0.69 0.58 0.8 0.88
High 10.4 9.38 9.74 7.76 6.81 5.96 5.03 0.957 3.91 2.54 1.58 5.94 7.23 5.97 5.96 5.25 4.35 3.95 3.34 2.93 2.18 1.8 2.64 1.99 1.45 1.25 0.96 0.62 0.59 0.56 0.83 0.69 0.95 1.06
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program