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.
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.
The Walt Disney CoCHIX:WDPD 82 Intrinsic Value: Projected FCF is €68.36 as of Aug. 22, 2026, which is 100% below its 10-year median of 1.44. GuruFocus rates CHIX:WDPD with a GF Score™ of 82/100 and a GF Value™ of €91.91. The stock has 4 warning signs investors should review. Among 617 Media - Diversified companies, The Walt Disney Co ranks worse than 65.8% on this metric.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2026-08-22), The Walt Disney Co's Intrinsic Value: Projected FCF is €68.36. The stock price of The Walt Disney Co is €86.45. Therefore, The Walt Disney Co's Price-to-Intrinsic-Value-Projected-FCF of today is 1.3.
The historical rank and industry rank for The Walt Disney Co's Intrinsic Value: Projected FCF or its related term are showing as below:
CHIX:WDPd'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.96 Med: 1.44 Max: 2.66
Current: 1.27
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of The Walt Disney Co was 2.66. The lowest was 0.96. And the median was 1.44.
CHIX:WDPd's Price-to-Projected-FCF is ranked worse than 65.8% of 617
companies
in the Media - Diversified industry
Industry Median: 0.82
vs CHIX:WDPd: 1.27
The Walt Disney Co (CHIX:WDPd) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
The Walt Disney Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
86.45
/
75.831539438777
=
1.14
* 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 Intrinsic Value: Projected FCF Related Terms
The Walt Disney Co Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for The Walt Disney Co's Intrinsic Value: Projected FCF 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 Intrinsic Value: Projected FCF Chart
CHIX:WDPD vs WBD, LYV, NFLX: Intrinsic Value: Projected FCF Comparison
For the Entertainment subindustry, The Walt Disney Co's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-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 Price-to-Projected-FCF vs Media - Diversified Industry
For the Media - Diversified industry and Communication Services sector, The Walt Disney Co's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where The Walt Disney Co's Price-to-Projected-FCF falls into.
The Walt Disney Co Intrinsic Value: Projected FCF Calculation
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* 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.
What does a Intrinsic Value: Projected FCF of €68.36 mean?
The Walt Disney Co (CHIX:WDPD) has a Intrinsic Value: Projected FCF of €68.36 as of Aug. 22, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on The Walt Disney Co and its competitors. This is 4647% above median its historical median of 1.44. Over the past decade, The Walt Disney Co's Intrinsic Value: Projected FCF has ranged from 0.96 to 2.66. According to the industry distribution chart, The Walt Disney Co ranks #406 out of 617 companies in the Media - Diversified industry, placing it in the top 65.8%.
Is The Walt Disney Co's Intrinsic Value: Projected FCF too high?
The Walt Disney Co's current Intrinsic Value: Projected FCF of €68.36 is 4647% above median its 10-year median of 1.44. Over the past 10 years, this metric has ranged from a low of 0.96 to a high of 2.66. Based on the distribution chart, The Walt Disney Co ranks #406 out of 617 companies in the Media - Diversified industry, which is below the industry midpoint. Overall, The Walt Disney Co has a GF Score™ of 82/100, reflecting its overall financial health beyond just this single metric.
How does The Walt Disney Co's Intrinsic Value: Projected FCF compare to WBD and LYV?
According to the Media - Diversified industry distribution chart, The Walt Disney Co ranks #406 out of 617 companies for Intrinsic Value: Projected FCF. This places The Walt Disney Co in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.82. Historically, The Walt Disney Co's own Intrinsic Value: Projected FCF has ranged from 0.96 to 2.66 over the past decade. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Media - Diversified company?
The median Intrinsic Value: Projected FCF among Media - Diversified companies is 0.82, based on 617 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF 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 Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on The Walt Disney Co and its competitors. For the Media - Diversified industry, the median Intrinsic Value: Projected FCF is 0.82 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. The Walt Disney Co's current Intrinsic Value: Projected FCF is €68.36, which is 4647% above median its own 10-year median of 1.44. 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?
The Walt Disney Co (CHIX:WDPD) has a current Intrinsic Value: Projected FCF of €68.36. The stock's GF Value™ is €91.91, compared to a current price of €86.45 — trading 5.9% below its estimated fair value. The current Intrinsic Value: Projected FCF is €68.36, which is 4647% above median its 10-year median of 1.44. The Walt Disney Co's overall GF Score™ is 82/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For The Walt Disney Co (CHIX:WDPD), the current Intrinsic Value: Projected FCF is €68.36 as of Aug. 22, 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 (CHIX:WDPD) Overvalued in 2026?
Based on GuruFocus' analysis, The Walt Disney Co stock appears to be undervalued.
The current stock price of €86.45 is trading 5.9% below its estimated GF Value™ of €91.91.
Key valuation signals for CHIX:WDPD:
Intrinsic Value: Projected FCF: €68.36 (4647% above median its 10-year median of 1.44)
GF Value™: €91.91 vs. price of €86.45 (5.9% below fair value)
No single metric tells the full story. See the CHIX:WDPD stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
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.
82GF Score
Get the complete analysis for CHIX:WDPD
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
CHIX:WDPD has been successfully added to your 
