Walt Disney logo

Walt Disney

DIS | NYSE
Chart Builder DCF Calculator
$110.97
+$0.06 (+0.05%)
At close: Oct 30, 2026, 4:00 PM ET
$111.22
+$0.25 (+0.23%)
Pre-market: Nov 2, 2026, 7:01 AM ET
TTM
Period Ending
Q3 2026
Jun 27, 2026
Q2 2026
Mar 28, 2026
Q1 2026
Dec 27, 2025
Q4 2025
Sep 27, 2025
Q3 2025
Jun 28, 2025
Q2 2025
Mar 29, 2025
Q1 2025
Dec 28, 2024
Q4 2024
Sep 28, 2024
Q3 2024
Jun 29, 2024
Q2 2024
Mar 30, 2024
Q1 2024
Dec 30, 2023
Q4 2023
Sep 30, 2023
Q3 2023
Jul 1, 2023
Q2 2023
Apr 1, 2023
Q1 2023
Dec 31, 2022
Q4 2022
Sep 30, 2022
Q3 2022
Jul 2, 2022
Q2 2022
Apr 2, 2022
Q1 2022
Jan 1, 2022
Q4 2021
Sep 30, 2021
Q3 2021
Jul 3, 2021
Q2 2021
Apr 3, 2021
Q1 2021
Jan 2, 2021
Net Income
9.11B 12.21B 13.14B 13.3B 12.55B 9.45B 6.27B 5.77B 5.9B 2.91B 4.18B 3.39B 2.95B 4.61B 3.71B 3.55B 3.56B 3.18B 3.71B 2.54B 1.65B -3.99B -4.58B
Depreciation & Amortization
5.53B 5.45B 5.37B 5.33B 5.22B 5.11B 5.02B 4.99B 5.11B 5.24B 5.31B 5.37B 5.28B 5.22B 5.2B 5.16B 5.12B 5.1B 5.08B 5.11B 5.17B 5.28B 5.34B
Stock-Based Compensation
1.52B 1.45B 1.38B 1.36B 1.33B 1.34B 1.38B 1.37B 1.32B 1.25B 1.18B 1.14B 1.12B 1.1B 1.05B 977M 895M 780M 662M 600M 565M 549M 544M
Other Working Capital
-1.71B -2.25B -2.34B -270M 318M 728M 373M -1.16B -1.09B 95M 1.45B 2.14B 1.42B 736M -367M -661M -407M -1.71B -596M -111M -785M 246M -91M
Other Non-Cash Items
2.16B 1.29B 1.15B 1.28B 2.27B 2.61B 3.01B 4.28B 4.1B 5.99B 3.3B 1.13B -1.68B -4.41B -5.07B -4.37B -3.53B -3.15B -3.35B -3.63B -1.15B 4.44B 6.06B
Deferred Income Tax
1.2B -1.91B -2.24B -2.74B -3.25B -517M -745M -821M -936M -1.51B -1.38B -1.35B -1.3B -829M -541M 200M 113M 298M -410M -1.24B -593M -1.25B -1.03B
Change in Working Capital
-2.53B -2.69B -3.17B -430M 1.02B 89M 58M -1.61B -2.24B -415M 437M 177M 1.23B 1.02B 887M 488M -35M -547M -413M 2.19B -1.05B -742M -242M
Operating Cash Flow
16.99B 15.79B 15.63B 18.1B 19.15B 18.08B 14.99B 13.97B 13.26B 13.46B 13.03B 9.87B 7.59B 6.71B 5.24B 6.01B 6.12B 5.66B 5.28B 5.57B 4.6B 4.3B 6.09B
Capital Expenditures
-8.7B -8.68B -8.57B -8.02B -7.6B -7.18B -6.58B -5.41B -5.3B -5.1B -5.09B -4.97B -4.74B -5.31B -5.14B -4.94B -4.91B -4.11B -3.8B -3.58B -3.2B -2.97B -3.44B
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-540M -540M n/a n/a -500M -500M -500M -500M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a 4M 4M 4M 4M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
130M 183M 366M -19M -78M -1.12B -1.14B -973M -988M 444M 492M 328M 348M -212M -170M -65M -53M 244M 381M 415M 605M 415M 425M
Investing Cash Flow
-9.11B -9.04B -8.21B -8.04B -8.17B -8.8B -8.21B -6.88B -6.29B -4.65B -4.6B -4.64B -4.4B -5.53B -5.31B -5.01B -4.96B -3.86B -3.42B -3.16B -2.59B -2.55B -3.02B
Debt Repayment
3.48B 4.02B 624M -3.62B -5.59B -3.58B -2.2B -1.4B 206M -2.04B -912M -1.78B -3.7B -2.77B -4.06B -4.02B -2.85B -3.29B -3.47B -3.7B -8.25B 1.21B 9.74B
Common Stock Repurchased
-8.25B -7.22B -4.74B -3.5B -2.97B -3.78B -3.79B -2.99B -2.52B -1B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-2.24B -2.24B -1.8B -1.8B -1.72B -1.72B -1.37B -1.37B -549M -549M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -1.59B
Other Financial Acitivies
-1.01B -1.54B -1.47B -1.44B -1.38B -942M -927M -9.53B -9.45B -8.84B -8.78B -941M -906M -997M -1.44B -736M -1.04B -960M -871M -686M -962M -1.58B -1.2B
Financial Cash Flow
-8.02B -6.98B -7.39B -10.37B -11.66B -10.02B -8.28B -15.29B -12.32B -12.42B -9.69B -2.72B -4.61B -3.76B -5.49B -4.74B -3.87B -4.25B -4.34B -4.39B -9.21B -377M 7.03B
Net Cash Flow
-178M -169M 204M -303M -572M -768M -1.67B -8.13B -5.46B -3.73B -1.27B 2.57B -1.49B -2.87B -5.97B -4.34B -3.11B -2.61B -2.62B -1.95B -7.04B 1.55B 10.24B
Free Cash Flow
8.29B 7.11B 7.06B 10.08B 11.55B 10.9B 8.41B 8.56B 7.96B 8.36B 7.94B 4.9B 2.85B 1.4B 94M 1.07B 1.22B 1.55B 1.48B 1.99B 1.4B 1.33B 2.65B
Adj. Free Cash Flow
6.77B 5.66B 5.68B 8.71B 10.21B 9.56B 7.04B 7.19B 6.64B 7.11B 6.76B 3.75B 1.73B 298M -957M 90M 321M 771M 821M 1.39B 837M 783M 2.1B
Maintenance CapEx
-6.05B -6.2B -5.99B -6.65B -5.63B -5.07B -5.01B -4.33B -4.3B -4.09B -3.03B -2.15B -1.66B -872.29M -793.31M -384.26M n/a n/a -770M -1.53B -2.26B -2.97B -2.2B
Growth CapEx
-2.65B -2.48B -2.58B -1.38B -1.97B -2.12B -1.57B -1.09B -995.74M -1.01B -2.06B -2.82B -3.08B -4.44B -4.35B -4.56B -4.91B -4.11B -3.03B -2.05B -938M n/a -1.25B
Owner Earnings
10.94B 9.59B 9.64B 11.46B 13.51B 13.01B 9.98B 9.65B 8.95B 9.37B 10B 7.71B 5.93B 5.84B 4.44B 5.63B 6.12B 5.66B 4.51B 4.04B 2.34B 1.33B 3.89B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.