当前价格
$109.07
市盈率(TTM)
22.4x
内在价值
$106.34
安全边际 -2.6%
截至 2026-10-28,对 The Walt Disney Company(DIS)每股收益 $4.96 套用 22.0x 的盈利倍数,得出每股公允价值估算约 $106.34,当前股价为 $109.07。
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 $86.85 至 $128.73。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。
PE 模型如何运作 · 用 PE 模式重新计算 · DIS 内在价值(DCF 视角)
在 $109.07 的价格下,DIS 的交易价比其基于 PE 的公允价值估算高约 2.6%,相对所用盈利倍数属小幅溢价,需留意盈利增长能否支撑这一价格。
竞争护城河
↑强大的IP库
迪士尼拥有全球最知名、最受欢迎的IP组合,包括迪士尼动画、皮克斯、漫威、星球大战等。这些IP具有强大的情感连接和跨代吸引力,是其内容创作和品牌延伸的基石。
↑品牌忠诚度与生态系统
迪士尼构建了一个强大的品牌忠诚度生态系统,通过主题公园、电影、流媒体、商品等多元化渠道,为消费者提供全方位的娱乐体验。这种生态系统增强了用户粘性。
↑全球分销网络
迪士尼拥有成熟且广泛的全球内容分销网络,能够将其IP和内容触达世界各地的观众。这为其内容变现和市场扩张提供了有力支持。
投资风险
↓流媒体盈利挑战
迪士尼+等流媒体业务的盈利能力仍面临挑战,高昂的订阅用户获取和内容投入成本,以及用户增长放缓的迹象,都可能影响其长期盈利前景。
↓主题公园依赖性
尽管业务多元化,但主题公园仍是迪士尼重要的收入来源。全球经济波动、旅游限制或消费者支出下降,都可能对其核心业务造成显著影响。
↓IP变现模式创新压力
在快速变化的市场环境中,迪士尼需要不断创新其IP变现模式,以适应消费者偏好的变化和新兴技术。未能有效适应可能导致IP价值的下降。
基准情形
内在价值
$106.34
安全边际
-2.6%
预期年化收益
-0.5%
基准情形假设:盈利年增长率 4.6%、目标 P/E 倍数 21.99x、折现率 10%、预测 5 年。数据截至 2026-10-28。
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.
市盈率(TTM)
22.4x
PEG 比率
n/m
盈利收益率
4.54%
ROE (TTM)
7.9%
Revenue/Share (TTM)
$56.88
股息率
1.38%
Debt/Equity
0.42x
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 22.4x 结合 PEG 比率 -0.94 提供了增长调整后的视角。DIS 盈利为负,市盈率和 PEG 比率此时均无意义,无法判断股票被高估还是低估。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 (22.4x)与Entertainment中位数对比评估相对定价,(2) 查看 PEG 比率 (-0.94)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 -0.94,由市盈率(22.4x)除以预期盈利增速计算。由于 DIS 盈利为负,其 PEG 比率没有意义,不应被解读为低估或高估的信号。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 2026-10-28。 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。