当前价格
$100.04
PE Ratio (TTM)
15.7x
内在价值
$147.13
安全边际 +32.0%
截至 2026-06-12,对 The Walt Disney Company(DIS)每股收益 $6.36 套用 16.0x 的盈利倍数,得出每股公允价值估算约 $147.13,当前股价为 $100.04。
基于盈利倍数的公允价值对所选倍数很敏感。在敏感性网格上,估算区间为 $116.21 至 $182.64。这是锚定盈利的相对估算,并非事实定论。如需基于现金流的视角,请参阅 DCF 页面的内在价值估算。
我们的 PE 模型如何运作 · 用 PE 模式重新计算 · DIS 内在价值(DCF 视角)
在 $100.04 的价格下,DIS 远低于其基于 PE 的公允价值估算。按此模型,相对其盈利能力该股看起来便宜,但在过度解读前请先核实盈利是否可持续。
竞争护城河
↑品牌忠诚度
迪士尼拥有全球最强大的品牌之一,其IP(如米老鼠、漫威、星球大战)拥有深厚的文化根基和广泛的粉丝基础,能够持续吸引消费者并带来高粘性。
↑内容创作能力
公司在电影、电视、主题公园等领域拥有顶尖的内容创作和制作能力,能够持续产出高质量、受市场欢迎的IP,这是其核心竞争力。
↑主题公园网络
遍布全球的主题公园是迪士尼独特的体验式资产,它们通过IP的实体化和沉浸式体验,创造了强大的网络效应和难以复制的竞争优势。
投资风险
↓流媒体竞争加剧
流媒体市场竞争日益激烈,迪士尼+面临来自Netflix、Amazon Prime Video等平台的巨大压力,用户增长和盈利能力面临挑战。
↓巴黎乐园亏损
巴黎迪士尼乐园巨额赤字表明,即使是核心业务也可能面临运营挑战和投资回报不确定性,影响整体盈利能力。
↓内容成本上升
制作高质量内容需要巨额投入,随着IP竞争和观众口味变化,内容制作成本持续上升,可能侵蚀利润空间。
基准情形
内在价值
$147.13
安全边际
+32.0%
预期年化收益
+8.0%
基准情形假设:盈利年增长率 12.4%、目标 P/E 倍数 16x、折现率 10%、预测 5 年。数据截至 2026-06-12。
本基准情形采用默认假设,不构成投资建议。当目标 PE 或盈利增长率变化时,公允价值会显著改变。打开计算器可设置你自己的假设,并查看完整的敏感性区间。
Operating worldwide through its various subsidiaries, The Walt Disney Company (DIS) stands as a prominent global entertainment enterprise. Its vast array of activities is organized into two primary divisions: Disney Media and Entertainment Distribution, and Disney Parks, Experiences and Products. Within its media and entertainment arm, Disney is actively engaged in developing and distributing both cinematic films and television series. This segment encompasses the management of well-known broadcast networks such as ABC, Disney, ESPN, Freeform, FX, Fox, National Geographic, and Star, as well as renowned film studios responsible for productions under banners like Walt Disney Pictures, Twentieth Century Studios, Marvel, Lucasfilm, Pixar, and Searchlight Pictures. The company also delivers content directly to consumers through its popular streaming platforms, including Disney+, Disney+ Hotstar, ESPN+, Hulu, and Star+. Further activities involve licensing its film and television content to external broadcasters and subscription video-on-demand services, overseeing theatrical releases, home entertainment distribution, and music distribution, staging and licensing live entertainment spectacles, and offering specialized post-production services via Industrial Light & Magic and Skywalker Sound. The "Parks, Experiences and Products" segment manages a celebrated collection of global theme parks and resorts, which notably includes Walt Disney World Resort in Florida, Disneyland Resort in California, Disneyland Paris, Hong Kong Disneyland Resort, and Shanghai Disney Resort. This division also features the Disney Cruise Line, Disney Vacation Club, National Geographic Expeditions, Adventures by Disney, and Aulani, a resort and spa located in Hawaii. The company extends its brand presence by licensing its intellectual property to a third party for the operations of the Tokyo Disney Resort. A substantial part of this segment involves consumer products, where Disney licenses its iconic trade names, characters, visual elements, literary works, and other intellectual property for use on a diverse range of merchandise, published materials, and games. Moreover, it sells branded merchandise directly through its retail stores, online platforms, and wholesale channels, and actively develops and publishes various books, comic books, and magazines. The Walt Disney Company was founded in 1923 and is based in Burbank, California.
PE Ratio (TTM)
15.7x
PEG Ratio
0.57
Earnings Yield
6.35%
ROE (TTM)
10.3%
Revenue/Share (TTM)
$55.08
Dividend Yield
1.25%
Debt/Equity
0.44x
DIS 的过去 12 个月市盈率反映投资者为 The Walt Disney Company 每一美元收益所支付的价格。该指标在与Entertainment同类公司和公司自身历史区间对比时最有意义。
DIS 的市盈率 15.7x 结合 PEG 比率 0.57 提供了增长调整后的视角。PEG 低于 1.0 表明 DIS 相对于盈利增速可能被低估。注意 PE 估值最适合盈利稳定的成熟公司——对于高增长或周期性Entertainment,DCF 分析可能更合适。
对 The Walt Disney Company 使用 PE 估值的步骤:(1) 将当前市盈率 (15.7x)与Entertainment中位数对比评估相对定价,(2) 查看 PEG 比率 (0.57)以调整增长预期,(3) 参考 5 年 PE 历史区间判断当前位置,(4) 用目标 PE 乘以前瞻 EPS 估算公允价值。这种相对估值方法与 DCF 的绝对估值互为补充。
DIS 的 PEG 比率为 0.57,由市盈率(15.7x)除以预期盈利增速计算。PEG 低于 1.0 传统上被认为是低估的信号——市场可能未充分定价增长潜力。注意 PEG 的准确性取决于增长预期的可靠性。
PE 市盈率给出快速的相对定价——DIS 相对于Entertainment同类的估值水平。DCF 基于预期自由现金流提供绝对价值。建议用 PE 做快速筛选,用 DCF 做深度分析。两种方法各有盲区:PE 忽略了资本结构和现金流质量,DCF 则对增长率和折现率假设非常敏感。
PE 与 DCF 使用不同的方法和假设为 DIS 估值,因此两者的结论可能不同。可对比 DCF 内在价值。
价格截至 2026-06-12。 财务数据来自 Financial Modeling Prep(过去 12 个月)· 估值方法论由 Charlie Wang 提供。
这是估计值,不构成投资建议。