Stock price
$104.91
TTM EPS
$4.85
P/E (TTM)
16.49
Scenario calculator
Enter EPS growth and exit P/E per scenario. The chart starts at the current share price (Now) and transitions the P/E from today's trailing multiple toward your Exit P/E over the horizon. Same live price and TTM EPS as the rest of the page.
Base case: with about 46% growth per year and a 55× exit multiple over 5 years, the model lands DIS near $1,770.36 — an implied about a 76.0% CAGR.
Your base case implies a $386.80 12-month target. Save it to join the community consensus.
Implied price path (by year)
Paths start at $104.91 (Now); the P/E transitions from today's trailing multiple toward Exit P/E by the horizon year.
At horizon (2031)
| Scenario | Price | Total return | CAGR |
|---|---|---|---|
| Bear | $973.38 | +827.8% | +56.1% |
| Base | $1,770.36 | +1,587.5% | +76.0% |
| Bull | $2,313.99 | +2,105.7% | +85.7% |
- Bear$973.38
- Base$1,770.36
- Bull$2,313.99
Sensitivity (base case)
Sensitivity grid — sweeps EPS growth and exit P/E around your base inputs. Simple mode only; bear, bull, and Advanced (revenue) paths are not included.
Implied share price at the horizon for each combination: EPS growth in the rows, exit P/E in the columns; other settings stay fixed.
| Row axis: EPS growth. Column axis: exit P/E.Exit P/E →↓ EPS growth | 45× | 50× | 55× | 60× | 65× |
|---|---|---|---|---|---|
| 36% | $1,015 | $1,129 | $1,242 | $1,356 | $1,470 |
| 41% | $1,215 | $1,351 | $1,488 | $1,624 | $1,761 |
| 46% | $1,446 | $1,608 | $1,770 | $1,933 | $2,095 |
| 51% | $1,710 | $1,902 | $2,094 | $2,286 | $2,478 |
| 56% | $2,012 | $2,238 | $2,464 | $2,690 | $2,916 |
Shade depth: darker fill within the same color band means a higher implied price in that cell (across the grid).
Annual diluted EPS
GAAP diluted EPS by fiscal year — use as context for growth assumptions above, not a forecast. Across 14 fiscal years, diluted EPS went from about $3.13 in 2012 to about $6.85 in 2025.
Diluted EPS year-over-year change
Percent change vs the previous fiscal year. If a fiscal year is missing, the comparison is to the prior available year. Year-over-year EPS change in this window ranged from a high of +151.8% to a low of -123.8%.
Your EPS growth vs next-year analyst consensus
Same basis for every column: one-step implied EPS growth (next-year average estimate vs TTM). Consensus uses 18 EPS estimates. Δ (pts) is your growth minus consensus in percentage points, not "percent of consensus."