Trim to 70% exposure with hard stop at $98.50; re-engage on macro, technical, or fundamental confirmation
Three-analyst consensus shifts to Underweight for the first time (prior five iterations landed at Hold) driven by 10Y at 2007 highs with 90% odds of another Fed hike and TTM FCF remaining at $4.86B (vs $10.1B FY25 peak, ~52% compression) for a second consecutive cycle. TTM FCF deterioration of >20% reweights floor preservation discipline; however, structural quality (operating margin, DTC profitability, pricing power, $8B buyback, parks/IP moat) and FCF compression driven by capex cycle (not thesis-modifying per 9/22 reflection) argue against a full SELL. Re-engagement gated on first of three triggers; $98.50 stop placed below round $100, above 52-week low at $92.19.
| Position | Action |
|---|---|
| Current position | Trim ~30% of DIS exposure over 2-3 sessions (staged scaling) |
| After trim | Hold residual 70% of DIS exposure |
| Residual position entry | No fresh capital added at current levels; add back only on confirmed re-engagement triggers |
| Position below $104 without trigger | Avoid adding |
Disney is a turnaround-compounder trading at a value multiple, with $10B+ annual FCF, declining debt, and validated pricing power across both core verticals—the current technical consolidation is a setup for a fundamentals-driven re-rating, not a distribution pattern.
| Indicator | Value | Signal |
|---|---|---|
| 50 SMA | 103.49 | bullish |
| 200 SMA | 103.44 | bullish |
| 10 EMA | 105.20 | neutral |
| RSI (14) | 52.80 | neutral |
| MACD | 0.06 | bullish |
| MACD Signal | 0.35 | neutral |
| MACD Histogram | -0.30 | bearish |
| Bollinger Middle | 105.86 | neutral |
| Bollinger Upper | 109.12 | neutral |
| Bollinger Lower | 102.59 | neutral |
| ATR (14) | 2.20 |
This report is AI-generated for informational and educational purposes only and is not investment advice or a recommendation to buy or sell any security. Full disclaimer.
When: TTM FCF stabilizing above $7B in next two prints
Then: Re-engage on fundamental confirmation
Disney+ streaming is profitable and executing aggressive pricing power without churn
↩ rebuts: “Bear argument that streaming will never be profitable”
EV: +5+ (upside to $113+ on $108.60 breakout; $2.65 risk vs. $5+ reward) · concedes: 10-year yield is near 2007 highs; Price action is choppy; DIS failed at $108.59 once; YTD is -7.5%
The FCF inflection has already peaked; TTM FCF has halved to $4.86B while the bull case anchors on a backward-looking FY25 print, streaming pricing is hitting saturation with simultaneous industry-wide hikes, parks face macro headwinds and competitive threat from Universal's Epic Universe, technicals show a failed $108.59 breakout with distribution on the September 18 gap-down, and the 21.9x trailing P/E with 1.41 beta creates asymmetric downside risk into a bond-rout repricing window that hasn't finished transmitting to equity multiples.
EV: -$11 (to $95 target from ~$106) · concedes: Disney has structurally improved FCF from $1.1B (FY22) to materially higher levels; Yes, Disney has real pricing power (though the bear calls it extraction); The balance sheet has $18.1B in operating cash flow; The $219 Magic Kingdom ticket demonstrates pricing power exists; The bundle architecture has driven higher ARPU; Great IP and iconic franchises are real assets; A break above $111 would invalidate the bear thesis
→ vs conservative: Conservative anchored to FY25 peak metrics ($94.4B revenue, $6.85 EPS, $10.1B FCF) but TTM FCF is $4.86B, revealing working capital unwind and downward earnings inflection rather than stabilization
→ vs conservative: Pricing power at cycle end (Disney+ $21.49, Magic Kingdom $200+ tickets) is a tell of peak extraction, not structural pricing power—next phase is elasticity testing with Meta Muse AI-agent cancellation risk
→ vs conservative: 'Accumulate near 50-day MA with stops below $92' is just buying with 10% downside leash in an underperforming sector
→ vs neutral: 14.2x forward P/E only attractive if $7.48 EPS believed, but 50bp move higher in 10Y compresses multiple to 11-12x for $82-90 target—20%+ downside from here
→ vs neutral: 10Y at 2007 highs with Polymarket 90% odds of 2026 Fed hike and 39% odds of THREE hikes—'higher for longer' is full hawkish repricing, cost of capital math is brutal on 1.41 beta stock
→ vs neutral: 'Bullish trigger at $108.60' is non-existent breakout: $108.60 failed twice in two weeks, overhead supply holding
→ vs neutral: Technical analysis cited without context: price above SMAs means little when resistance at $109.12-$111.60 creates clear supply wall
→ vs neutral: Ignoring capex: $8B FY25 capex (up 48% from $5.4B) doesn't show in revenue for 18-24 months, creating FCF headwind at worst macro timing
| VWMA (60d proxy) | 105.19 | neutral |
Support: 102.59 · 103.49 · 100 | Resistance: 109.12 · 111.25 · 111.6
DIS is mid-recovery after successfully defending the $102–$103 support zone, with price reclaiming both the 50 SMA ($103.49) and 200 SMA ($103.44). The MACD recently crossed above its signal line (early bullish signal), but RSI at 52.80 remains neutral with no momentum thrust, and VWMA at $105.19 confirms price-volume equilibrium. Resistance is at $109.12 (Bollinger Upper) and $111.25–$111.60 (August swing highs); support sits at $103.49/$102.59 (SMA/Bollinger Lower) and $100 (psychological). The actionable stance is HOLD with a bullish trigger at $108.60+ on volume to upgrade to BUY, and risk controls set at a stop below $102.50.
Market Cap
$183.3B
Beta
1.41
P/E (TTM)
21.9x
Forward P/E
14.2x
P/B
1.67x
PEG Ratio
3.44
EV/EBITDA (approx)
~10.5x
Dividend Yield
1.42%
Profit Margin
8.7%
Operating Margin
19.3%
ROE
8.0%
ROA
4.8%
52-Week High
$117.09
52-Week Low
$92.19
50-Day MA
$103.36
200-Day MA
$104.01
Revenue FY2025
$94.4B
Revenue FY2024
$91.4B
Revenue FY2023
$89.0B
Revenue FY2022
$82.7B
Gross Profit FY2025
$35.7B
Gross Profit FY2024
$32.7B
Gross Profit FY2023
$29.7B
Gross Profit FY2022
$28.3B
Operating Income FY2025
$13.8B
Operating Income FY2024
$11.9B
Operating Income FY2023
$9.0B
Operating Income FY2022
$6.8B
EBITDA FY2025
$19.1B
EBITDA FY2024
$14.6B
EBITDA FY2023
$12.1B
EBITDA FY2022
$12.0B
Net Income FY2025
$12.4B
Net Income FY2024
$5.0B
Net Income FY2023
$2.4B
Net Income FY2022
$3.1B
Diluted EPS FY2025
$6.85
Diluted EPS FY2024
$2.72
Diluted EPS FY2023
$1.29
Diluted EPS FY2022
$1.72
Tax Rate FY2025
21%
Tax Rate FY2024
23.7%
Tax Rate FY2023
28.9%
Tax Rate FY2022
32.8%
Total Assets FY2025
$197.5B
Total Assets FY2024
$196.2B
Total Assets FY2023
$205.6B
Total Assets FY2022
$203.6B
Total Debt FY2025
$44.9B
Total Debt FY2024
$48.7B
Total Debt FY2023
$49.9B
Total Debt FY2022
$51.6B
Net Debt FY2025
$36.3B
Net Debt FY2024
$39.8B
Net Debt FY2023
$32.2B
Net Debt FY2022
$36.8B
Cash & Equivalents FY2025
$5.7B
Cash & Equivalents FY2024
$6.0B
Cash & Equivalents FY2023
$14.2B
Cash & Equivalents FY2022
$11.6B
Goodwill & Intangibles FY2025
$82.6B
Goodwill & Intangibles FY2024
$84.1B
Goodwill & Intangibles FY2023
$90.1B
Goodwill & Intangibles FY2022
$92.7B
Working Capital FY2025
-$9.9B
Working Capital FY2024
-$9.4B
Working Capital FY2023
+$1.6B
Working Capital FY2022
+$0.025B
Current Ratio FY2025
0.71
Current Ratio FY2024
0.73
Current Ratio FY2023
1.05
Current Ratio FY2022
1.00
Tangible Book Value FY2025
$27.3B
Tangible Book Value FY2024
$16.6B
Tangible Book Value FY2023
$9.1B
Tangible Book Value FY2022
$2.3B
Book Value/Share
$63.60
Operating Cash Flow FY2025
$18.1B
Operating Cash Flow FY2024
$14.0B
Operating Cash Flow FY2023
$9.9B
Operating Cash Flow FY2022
$6.0B
Free Cash Flow FY2025
$10.1B
Free Cash Flow FY2024
$8.6B
Free Cash Flow FY2023
$4.9B
Free Cash Flow FY2022
$1.1B
Capex FY2025
$8.0B
Capex FY2024
$5.4B
Capex FY2023
$5.0B
Capex FY2022
$4.9B
Dividends Paid FY2025
$1.80B
Dividends Paid FY2024
$1.37B
Buybacks FY2025
$3.50B
Buybacks FY2024
$2.99B
Debt Repayment FY2025
$3.74B
Debt Repayment FY2024
$3.06B
Debt Repayment FY2023
$1.68B
Debt Repayment FY2022
$4.02B
Total Returned FY2025
$5.30B
Unusual Items FY2025
$0.82B
Net PPE FY2025
$41.3B
Goodwill FY2025
$73.3B
FCF/Net Income Conversion FY2025
~81%
FCF/Net Income Conversion FY2022
~172%
Revenue TTM
$98.9B
Gross Profit TTM
$37.2B
EBITDA TTM
$21.0B
Net Income TTM
$8.6B
EPS TTM
$4.85
Forward EPS
$7.48
Gross Margin TTM
37.6%
Free Cash Flow TTM
$4.86B
Stockholders' Equity FY2025
$109.9B
Stockholders' Equity FY2024
$100.7B
Stockholders' Equity FY2023
$99.3B
Stockholders' Equity FY2022
$95.0B
Total Liabilities FY2025
$82.9B
Total Liabilities FY2024
$90.7B
Total Liabilities FY2023
$92.6B
Total Liabilities FY2022
$95.3B
Revenue Growth FY22→FY25
+14%
EBITDA Growth FY22→FY25
+59%
Net Income Growth FY22→FY25
+300%
EPS Growth FY22→FY25
+298%
FCF Growth FY22→FY25
+818%
Total Debt Change FY22→FY25
-13%
Analysis Date
September 25, 2026
Strengths
Concerns
Disney delivered a transformational FY2025 with net income surging 149% YoY to $12.4B and EPS more than doubling to $6.85, driven by streaming profitability, parks margin expansion (gross margin expanded from 34% to 38%), and lower unusual charges ($0.82B vs $3.66B prior year). The free cash flow inflection story is the centerpiece — FCF grew 9x from $1.1B in FY22 to $10.1B in FY25, supporting a forward P/E of 14.2x, though the trailing P/E of 21.9x and elevated beta (1.41) warrant measured positioning given secular headwinds in linear TV and rising capex intensity ($8B for parks expansion and ESPN DTC buildout).
Macro: The defining macro story is a bond market rout: 10-year Treasury yields at 2007 highs and 30-year yields at 2004 highs. The Fed is being repriced hawkishly with a 97% probability of zero cuts in 2026 and 90% probability of another hike. US recession odds stand at 10% (up 2pp WoW). Mortgage rates near 7.5% threaten housing affordability and park travel demand. Geopolitically, Trump-Xi meeting eased tensions and Iran/Hormuz de-escalation hopes pushed oil lower. Despite macro headwinds, equities ended the week higher and DIS outperformed on a relative basis.