The Walt Disney Co (MEX:DIS) Cyclically Adjusted FCF per Share: MXN72.48 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MEX:DIS The Walt Disney Co MEX:DIS
80 GF Score
Price MXN1,800.00
GF Value MXN1,966.11
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is The Walt Disney Co Cyclically Adjusted FCF per Share?

The Walt Disney Co MEX:DIS -0.01% 80 Cyclically Adjusted FCF per Share is MXN72.48 as of Jun. 2026. GuruFocus rates MEX:DIS with a GF Score™ of 80/100 and a GF Value™ of MXN1,966.11 (Fairly Valued). The stock has 3 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

The Walt Disney Co's adjusted free cash flow per share for the three months ended in Jun. 2026 was MXN30.753. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN72.48 for the trailing ten years ended in Jun. 2026.

During the past 12 months, The Walt Disney Co's average Cyclically Adjusted FCF Growth Rate was -2.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 1.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 1.30% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 3.60% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of The Walt Disney Co was 12.80% per year. The lowest was 0.40% per year. And the median was 4.30% per year.

As of today (2026-08-08), The Walt Disney Co's current stock price is MXN1800.00. The Walt Disney Co's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was MXN72.48. The Walt Disney Co's Cyclically Adjusted Price-to-FCF of today is 24.83.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of The Walt Disney Co was 50.95. The lowest was 19.70. And the median was 28.69.


The Walt Disney Co  (MEX:DIS) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

The Walt Disney Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1800.00/72.48
=24.83

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of The Walt Disney Co was 50.95. The lowest was 19.70. And the median was 28.69.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


The Walt Disney Co Cyclically Adjusted FCF per Share Related Terms


The Walt Disney Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for The Walt Disney Co's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

The Walt Disney Co Cyclically Adjusted FCF per Share Chart

The Walt Disney Co Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 82.84 82.96 69.45 80.22 76.87

The Walt Disney Co Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 79.58 76.87 72.11 74.53 72.48

MEX:DIS vs WBD, LYV, NFLX: Cyclically Adjusted FCF per Share Comparison

For the Entertainment subindustry, The Walt Disney Co's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


The Walt Disney Co Cyclically Adjusted Price-to-FCF vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, The Walt Disney Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where The Walt Disney Co's Cyclically Adjusted Price-to-FCF falls into.


MEX:DIS
80GF Score
The Walt Disney Co MEX:DIS
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

The Walt Disney Co Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, The Walt Disney Co's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=30.753/333.9520*333.9520
=30.753

Current CPI (Jun. 2026) = 333.9520.

The Walt Disney Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 29.201 241.428 40.392
201612 5.209 241.432 7.205
201703 27.752 243.801 38.014
201706 37.888 244.955 51.653
201709 31.360 246.819 42.431
201712 16.218 246.524 21.970
201803 41.665 249.554 55.756
201806 32.255 251.989 42.746
201809 33.115 252.439 43.808
201812 11.849 251.233 15.750
201903 33.887 254.202 44.518
201906 -27.214 256.143 -35.481
201909 7.729 256.759 10.053
201912 2.834 256.974 3.683
202003 24.959 258.115 32.292
202006 5.767 257.797 7.471
202009 11.442 260.280 14.681
202012 -7.376 260.474 -9.457
202103 6.907 264.877 8.708
202106 5.678 271.696 6.979
202109 17.126 274.310 20.850
202112 -13.265 278.802 -15.889
202203 7.472 287.504 8.679
202206 2.061 296.311 2.323
202209 15.150 296.808 17.046
202212 -22.996 296.797 -25.875
202303 19.561 301.836 21.642
202306 15.344 305.109 16.795
202309 32.576 307.789 35.345
202312 8.196 306.746 8.923
202403 21.781 312.332 23.289
202406 12.390 314.175 13.170
202409 43.613 315.301 46.193
202412 8.478 315.605 8.971
202503 55.160 319.799 57.601
202506 19.705 322.561 20.401
202509 25.954 324.800 26.685
202512 -22.876 324.054 -23.575
202603 50.282 330.213 50.851
202606 30.753 333.952 30.753

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of MXN72.48 mean?
The Walt Disney Co (MEX:DIS) has a Cyclically Adjusted FCF per Share of MXN72.48 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on The Walt Disney Co and its competitors.
Is The Walt Disney Co's Cyclically Adjusted FCF per Share too high?
The Walt Disney Co's current Cyclically Adjusted FCF per Share is MXN72.48. Overall, The Walt Disney Co has a GF Score™ of 80/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does The Walt Disney Co's Cyclically Adjusted FCF per Share compare to WBD and LYV?
The Walt Disney Co's Cyclically Adjusted FCF per Share of MXN72.48 can be compared against companies in the Media - Diversified industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Media - Diversified company?
A good Cyclically Adjusted FCF per Share depends on the Media - Diversified industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on The Walt Disney Co and its competitors. The Walt Disney Co's current Cyclically Adjusted FCF per Share is MXN72.48. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is The Walt Disney Co stock overvalued right now?
Based on GuruFocus' analysis, The Walt Disney Co (MEX:DIS) is currently considered Fairly Valued. The stock's GF Value™ is MXN1,966.11, compared to a current price of MXN1,800.00 — trading 8.4% below its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN72.48. The Walt Disney Co's overall GF Score™ is 80/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For The Walt Disney Co (MEX:DIS), the current Cyclically Adjusted FCF per Share is MXN72.48 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is The Walt Disney Co (MEX:DIS) Overvalued in 2026?

Based on GuruFocus' analysis, The Walt Disney Co stock appears to be undervalued. The current stock price of MXN1,800.00 is trading 8.4% below its estimated GF Value™ of MXN1,966.11. GuruFocus considers The Walt Disney Co to be Fairly Valued.

Key valuation signals for MEX:DIS:

  • Cyclically Adjusted FCF per Share: MXN72.48
  • GF Value™: MXN1,966.11 vs. price of MXN1,800.00 (8.4% below fair value)
  • GF Score™: 80/100 with 3 warning signs

No single metric tells the full story. See the MEX:DIS stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


The Walt Disney Co Business Description

Address 500 South Buena Vista Street, Burbank, CA, USA, 91521
Disney operates in three global business segments: entertainment, sports, and experiences. Entertainment and experiences both benefit from the firm's ownership of iconic franchises and characters. Entertainment includes the ABC broadcast network, several cable television networks, and the Disney+ and Hulu streaming services. Within the segment, Disney also engages in movie and television production and distribution, with content licensed to movie theaters, other content providers, or, increasingly, kept in-house for use on Disney's own streaming platform and television networks. The sports segment houses the ESPN family of TV networks and streaming services. Experiences contains Disney's theme parks, cruises, and vacation destinations and also engages in merchandise licensing.
80GF Score

Get the complete analysis for MEX:DIS

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

MXN1,800.00
Price
MXN1,966.11
GF Value