The Walt Disney Co (XTER:WDP) Cyclically Adjusted Revenue per Share: €45.41 (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.

XTER:WDP The Walt Disney Co XTER:WDP
78 GF Score
Price €89.88
GF Value €97.84
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

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

The Walt Disney Co XTER:WDP +3.24% 78 Cyclically Adjusted Revenue per Share is €45.41 as of Jun. 2026. GuruFocus rates XTER:WDP with a GF Score™ of 78/100 and a GF Value™ of €97.84 (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 Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

The Walt Disney Co's adjusted revenue per share for the three months ended in Jun. 2026 was €12.573. Add all the adjusted revenue per share for the past 10 years together and divide the count will get our Cyclically Adjusted Revenue per Share, which is €45.41 for the trailing ten years ended in Jun. 2026.

During the past 12 months, The Walt Disney Co's average Cyclically Adjusted Revenue Growth Rate was -100.00% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 6.10% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 8.10% per year. During the past 10 years, the average Cyclically Adjusted Revenue Growth Rate was 8.00% 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 Revenue Growth Rate using Cyclically Adjusted Revenue per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Revenue Growth Rate of The Walt Disney Co was 15.10% per year. The lowest was 4.30% per year. And the median was 7.30% per year.

As of today (2026-08-06), The Walt Disney Co's current stock price is €89.88. The Walt Disney Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Jun. 2026 was €45.41. The Walt Disney Co's Cyclically Adjusted PS Ratio of today is 1.98.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of The Walt Disney Co was 5.80. The lowest was 1.73. And the median was 3.61.


The Walt Disney Co  (XTER:WDP) Cyclically Adjusted Revenue per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Revenue per Share may underestimate the company's revenue. Cyclically Adjusted PS Ratio can seem to be too high even the actual PS Ratio is low.

For the Cyclically Adjusted PS Ratio, the revenue per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/S calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PS Ratio is also called CAPS 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 PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted revenue per share of a company over the past 10 years.

The Walt Disney Co's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=89.88/45.41
=1.98

* 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 PS Ratio of The Walt Disney Co was 5.80. The lowest was 1.73. And the median was 3.61.


Be Aware

Cyclically Adjusted PS Ratio works better for cyclical companies. It gives you a better idea on the company's real revenue value.


The Walt Disney Co Cyclically Adjusted Revenue per Share Related Terms


The Walt Disney Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for The Walt Disney Co's Cyclically Adjusted Revenue 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 Revenue per Share Chart

The Walt Disney Co Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 32.04 43.54 41.95 41.86 41.81

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 Revenue 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 41.56 41.81 42.26 43.39 45.41

XTER:WDP vs WBD, LYV, NFLX: Cyclically Adjusted Revenue per Share Comparison

For the Entertainment subindustry, The Walt Disney Co's Cyclically Adjusted PS Ratio, along with its competitors' market caps and Cyclically Adjusted PS Ratio 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 PS Ratio vs Media - Diversified Industry

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

* The bar in red indicates where The Walt Disney Co's Cyclically Adjusted PS Ratio falls into.


XTER:WDP
78GF Score
The Walt Disney Co XTER:WDP
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

The Walt Disney Co Cyclically Adjusted Revenue 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 Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

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

Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue 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 Revenue per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the revenue per share from 2001 through 2010.

We adjusted the 2001 revenue per share data with the total inflation from 2001 through 2010 to the equivalent revenue in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's revenue is $1 a share in 2001, then the 2001's equivalent revenue in 2010 is $1.4 a share. If Wal-Mart's revenue is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 revenue in 2010 is $1.35. So on and so forth, you get the equivalent revenue per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Revenue 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 Revenue per Share data for the three months ended in Jun. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=12.573/333.9520*333.9520
=12.573

Current CPI (Jun. 2026) = 333.9520.

The Walt Disney Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201609 7.250 241.428 10.028
201612 8.743 241.432 12.093
201703 7.837 243.801 10.735
201706 8.061 244.955 10.990
201709 6.926 246.819 9.371
201712 8.528 246.524 11.552
201803 7.814 249.554 10.457
201806 8.702 251.989 11.532
201809 8.184 252.439 10.827
201812 8.980 251.233 11.937
201903 8.592 254.202 11.288
201906 9.885 256.143 12.888
201909 9.559 256.759 12.433
201912 10.341 256.974 13.439
202003 8.983 258.115 11.622
202006 5.782 257.797 7.490
202009 6.895 260.280 8.847
202012 7.327 260.474 9.394
202103 7.171 264.877 9.041
202106 7.720 271.696 9.489
202109 8.604 274.310 10.475
202112 10.563 278.802 12.652
202203 9.561 287.504 11.106
202206 11.147 296.311 12.563
202209 11.139 296.808 12.533
202212 12.149 296.797 13.670
202303 11.128 301.836 12.312
202306 11.269 305.109 12.334
202309 10.858 307.789 11.781
202312 11.768 306.746 12.812
202403 11.078 312.332 11.845
202406 11.761 314.175 12.501
202409 11.182 315.301 11.843
202412 12.970 315.605 13.724
202503 12.045 319.799 12.578
202506 11.360 322.561 11.761
202509 10.586 324.800 10.884
202512 12.375 324.054 12.753
202603 12.286 330.213 12.425
202606 12.573 333.952 12.573

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue per Share.

What does a Cyclically Adjusted Revenue per Share of €45.41 mean?
The Walt Disney Co (XTER:WDP) has a Cyclically Adjusted Revenue per Share of €45.41 as of Jun. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue 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 Revenue per Share too high?
The Walt Disney Co's current Cyclically Adjusted Revenue per Share is €45.41. Overall, The Walt Disney Co has a GF Score™ of 78/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does The Walt Disney Co's Cyclically Adjusted Revenue per Share compare to WBD and LYV?
The Walt Disney Co's Cyclically Adjusted Revenue per Share of €45.41 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 Revenue per Share for a Media - Diversified company?
A good Cyclically Adjusted Revenue per Share depends on the Media - Diversified industry context. However, Cyclically Adjusted Revenue 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 Revenue per Share mean?
A high Cyclically Adjusted Revenue per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue 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 Revenue per Share is €45.41. 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 (XTER:WDP) is currently considered Fairly Valued. The stock's GF Value™ is €97.84, compared to a current price of €89.88 — trading 8.1% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is €45.41. The Walt Disney Co's overall GF Score™ is 78/100 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 Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For The Walt Disney Co (XTER:WDP), the current Cyclically Adjusted Revenue per Share is €45.41 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 (XTER:WDP) Overvalued in 2026?

Based on GuruFocus' analysis, The Walt Disney Co stock appears to be undervalued. The current stock price of €89.88 is trading 8.1% below its estimated GF Value™ of €97.84. GuruFocus considers The Walt Disney Co to be Fairly Valued.

Key valuation signals for XTER:WDP:

  • Cyclically Adjusted Revenue per Share: €45.41
  • GF Value™: €97.84 vs. price of €89.88 (8.1% below fair value)
  • GF Score™: 78/100 with 3 warning signs

No single metric tells the full story. See the XTER:WDP 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.
78GF Score

Get the complete analysis for XTER:WDP

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

€89.88
Price
€97.84
GF Value