{ "ticker": "DIS", "name": "Walt Disney Co", "legal_name": "Walt Disney Co", "cik": "0001744489", "exchange": "NYSE", "sic": "7990", "industry": "Services-Miscellaneous Amusement & Recreation", "state": "DE", "fiscal_year_end": "0930", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 112.52, "as_of": "2026-10-23", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "market_cap": { "value": 194286810213.03998, "as_of": "2026-10-23", "unit": "USD", "meaning": "price on the price date x latest reported point-in-time shares (see inputs.share_count_as_of)", "warning": null, "unavailable_reason": null, "inputs": { "traded_price": { "value": 112.52, "as_of": "2026-10-23", "unit": "USD per traded unit (share or ADS)", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "sec_shares_outstanding": { "value": 1726686902.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001744489-26-000057 (1,726,686,902 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/dis-20260627.htm", "period_end": "2026-07-29", "accession": "0001744489-26-000057", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/R1.htm" }, "depositary_ratio": { "value": 1.0, "unit": "underlying shares per traded unit", "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence_url": null, "evidence_form": null, "evidence_filed": null, "body_snippet": null }, "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used", "split_adjustment": null, "share_count_as_of": "2026-07-29", "share_count_age_days_at_price_date": 86, "warning": null, "computed": "112.52 (price 2026-10-23) / 1 x 1,726,686,902 (shares at 2026-07-29) = 194,286,810,213" } }, "share_basis": { "ratio": 1.0, "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence": null, "meaning": "SEC share counts and per-share figures are per underlying share; ratio = underlying shares per traded unit (1 for domestic common stock; N for an ADS representing N shares)." }, "scores": { "graham": { "score": 39.5, "status": "partial: 5", "complete": false, "missing_tests": [ "5" ], "passes_all": false, "data_as_of": "2025-09-27", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue", "current_assets", "current_liabilities", "lt_debt", "equity" ], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 4, "mismatch": 0, "unverified": 19, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 94.42, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 0.71, "threshold": ">= 2.0", "points": 0.0, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": null, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "9 of 10", "threshold": "10 of 10", "points": 13.5, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "17 of 20", "threshold": "20 of 20", "points": 12.75, "max": 15, "missing_years": [ 2020, 2021, 2022 ], "cross_check": { "verified_years": [ 2016, 2017, 2018 ], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": null, "threshold": ">= +33%", "points": null, "max": 10, "missing_years": [ 2014, 2015 ] }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 31.1, "threshold": "<= 15", "points": 0.0, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 1.77, product 54.9", "threshold": "<= 1.5 or <= 22.5", "points": 8.2, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 112.52, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Revenue", "value": 94425000000.0, "kind": "current", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24289463, "verified": "unverified", "age_days": 394, "stale": true }, { "name": "current_assets", "value": 24892000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2026-06-27", "accession": "0001744489-26-000057", "fact_id": 24342578, "verified": "unverified", "age_days": 121, "stale": true }, { "name": "current_liabilities", "value": 35105000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2026-06-27", "accession": "0001744489-26-000057", "fact_id": 24369482, "verified": "unverified", "age_days": 121, "stale": true }, { "name": "lt_debt", "value": 37414000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2026-06-27", "accession": "0001744489-26-000057", "fact_id": 24418579, "verified": "unverified", "age_days": 121, "stale": true }, { "name": "equity", "value": 110032000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2026-06-27", "accession": "0001744489-26-000057", "fact_id": 24502727, "verified": "unverified", "age_days": 121, "stale": true }, { "name": "Net income FY2016", "value": 9391000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448919000173/", "period": "2016-10-01", "accession": "0001744489-19-000173", "fact_id": 20692338, "verified": "unverified", "age_days": 3677 }, { "name": "Net income FY2017", "value": 8980000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448919000225/", "period": "2017-09-30", "accession": "0001744489-19-000225", "fact_id": 20698849, "verified": "unverified", "age_days": 3313 }, { "name": "Net income FY2018", "value": 12598000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448921000074/", "period": "2018-09-29", "accession": "0001744489-21-000074", "fact_id": 20705133, "verified": "unverified", "age_days": 2949 }, { "name": "Net income FY2019", "value": 11054000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448921000220/", "period": "2019-09-28", "accession": "0001744489-21-000220", "fact_id": 20711273, "verified": "unverified", "age_days": 2585 }, { "name": "Net income FY2020", "value": -2864000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448922000213/", "period": "2020-10-03", "accession": "0001744489-22-000213", "fact_id": 20717607, "verified": "unverified", "age_days": 2214 }, { "name": "Net income FY2021", "value": 1995000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448924000064/", "period": "2021-10-02", "accession": "0001744489-24-000064", "fact_id": 20724139, "verified": "unverified", "age_days": 1850 }, { "name": "Net income FY2022", "value": 3145000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448924000276/", "period": "2022-10-01", "accession": "0001744489-24-000276", "fact_id": 20731013, "verified": "unverified", "age_days": 1486 }, { "name": "Net income FY2023", "value": 2354000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2023-09-30", "accession": "0001744489-25-000155", "fact_id": 20737705, "verified": "unverified", "age_days": 1122 }, { "name": "Net income FY2024", "value": 4972000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 20743987, "verified": "unverified", "age_days": 758 }, { "name": "Net income FY2025", "value": 12404000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24296335, "verified": "unverified", "age_days": 394 }, { "name": "Dividend years (Yahoo)", "value": [ 1999, 2000, 2001, 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/DIS/history?filter=div", "period": null, "verified": "verified (partly: XBRL covers 3 of 20 years)", "note": "XBRL dividends-per-share facts cover 3 of the 20 years" }, { "name": "Dividends per share FY2016 (XBRL)", "value": 1.42, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448919000173/", "period": "2016-10-01", "accession": "0001744489-19-000173", "fact_id": 20892669, "verified": "verified", "age_days": 3677 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 1.56, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448919000173/", "period": "2017-09-30", "accession": "0001744489-19-000173", "fact_id": 20894458, "verified": "verified", "age_days": 3313 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 1.68, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448919000173/", "period": "2018-09-29", "accession": "0001744489-19-000173", "fact_id": 20896163, "verified": "verified", "age_days": 2949 }, { "name": "EPS diluted FY2016", "value": 5.73, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448919000173/", "period": "2016-10-01", "accession": "0001744489-19-000173", "fact_id": 20769272, "verified": "unverified", "age_days": 3677 }, { "name": "EPS diluted FY2023", "value": 1.29, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2023-09-30", "accession": "0001744489-25-000155", "fact_id": 20802247, "verified": "unverified", "age_days": 1122 }, { "name": "EPS diluted FY2024", "value": 2.72, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 20807927, "verified": "unverified", "age_days": 758 }, { "name": "EPS diluted FY2025", "value": 6.85, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24302200, "verified": "unverified", "age_days": 394 }, { "name": "Shares outstanding", "value": 1726686902.0, "kind": "current", "source": "SEC cover page 10-Q 0001744489-26-000057 (1,726,686,902 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/dis-20260627.htm", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/R1.htm", "period": "2026-07-29", "accession": "0001744489-26-000057", "fact_id": 24599548, "age_days": 89, "stale": false } ] }, "magic_formula": { "score": 86.7, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2025-09-27", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "operating_income_q", "operating_income_q", "operating_income_q", "current_assets", "current_liabilities", "cash", "ppe_net", "debt_incl_current" ], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [ { "name": "Earnings yield (EBIT/EV)", "value": 7.89, "unit": "%", "rank": 23, "note": "EBIT trailing twelve months; EV = market cap + debt (42,026,000,000) - cash" }, { "name": "Return on capital (EBIT/(NWC+PPE))", "value": 52.82, "unit": "%", "rank": 82, "note": "net working capital -10,213,000,000 used as reported" }, { "name": "Combined rank", "value": 105, "of": 199 } ], "inputs": [ { "name": "operating_income", "value": 17551000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24307250, "age_days": 394 }, { "name": "operating_income_q", "value": 4600000000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q4)", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000019/", "period": "2025-12-27", "accession": "0001744489-26-000019", "fact_id": 23922378, "age_days": 303, "stale": true }, { "name": "operating_income_q", "value": 5060000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2024Q4)", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000019/", "period": "2024-12-28", "accession": "0001744489-26-000019", "fact_id": 23935941, "age_days": 667 }, { "name": "operating_income_q", "value": 4603000000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q1)", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000037/", "period": "2026-03-28", "accession": "0001744489-26-000037", "fact_id": 23920467, "age_days": 212, "stale": true }, { "name": "operating_income_q", "value": 4436000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q1)", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000037/", "period": "2025-03-29", "accession": "0001744489-26-000037", "fact_id": 23933944, "age_days": 576 }, { "name": "operating_income_q", "value": 5555000000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q2)", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2026-06-27", "accession": "0001744489-26-000057", "fact_id": 23916377, "age_days": 121, "stale": true }, { "name": "operating_income_q", "value": 4575000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q2)", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2025-06-28", "accession": "0001744489-26-000057", "fact_id": 23929610, "age_days": 485 }, { "name": "current_assets", "value": 24892000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2026-06-27", "accession": "0001744489-26-000057", "fact_id": 24342578, "age_days": 121, "stale": true }, { "name": "current_liabilities", "value": 35105000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2026-06-27", "accession": "0001744489-26-000057", "fact_id": 24369482, "age_days": 121, "stale": true }, { "name": "cash", "value": 5185000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2026-06-27", "accession": "0001744489-26-000057", "fact_id": 24536118, "age_days": 121, "stale": true }, { "name": "ppe_net", "value": 44744000000.0, "kind": "current", "source": "SEC XBRL PropertyPlantAndEquipmentNet", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2026-06-27", "accession": "0001744489-26-000057", "fact_id": 24562148, "age_days": 121, "stale": true }, { "name": "debt_incl_current", "value": 42026000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24424571, "age_days": 394, "stale": true }, { "name": "shares_out", "value": 1726686902.0, "kind": "current", "source": "SEC cover page 10-Q 0001744489-26-000057 (1,726,686,902 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/dis-20260627.htm", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/R1.htm", "period": "2026-07-29", "accession": "0001744489-26-000057", "fact_id": 24599548, "age_days": 89, "stale": false }, { "name": "Price (close)", "value": 112.52, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "note", "value": "debt = LongTermDebt (incl. current maturities)" } ] }, "momentum": { "score": 52.1, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": -7.1, "unit": "%", "percentile": 29.6, "points": 14.8, "max": 50 }, { "name": "6 month return", "value": 9.4, "unit": "%", "percentile": 63.5, "points": 12.7, "max": 20 }, { "name": "Price / 52-week high", "value": 0.978, "points": 14.7, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 23.7, "unit": "%", "points": 9.9, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 112.52, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 0.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": 0.0, "unit": "bp", "points": 0.0, "max": 35 }, { "name": "Distinct buyers", "value": 0, "points": 0.0, "max": 25 }, { "name": "Buyer seniority", "value": 0.0, "points": 0.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.0, "points": 0.0, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.02, "unit": "bp", "points": -0.8, "max": 0 } ], "inputs": [ { "name": "Form 4 S Roeder Paul M 2026-08-19", "value": 382326.72, "shares": 3596.0, "price": 106.32, "role": "officer", "period": "2026-08-19", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000162828026058293/" }, { "name": "excluded 2026-10-16 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-10-08 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-01 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-14 S", "value": "10b5-1 plan", "source": "rule" } ] }, "buffett": { "score": 29.5, "status": "partial: 6", "complete": false, "missing_tests": [ "6" ], "passes_all": false, "data_as_of": "2025-09-27", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_incl_current" ], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 37, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "7.4% over 8 yrs", "threshold": ">= 15%", "points": 0.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "9 of 10", "threshold": "all years", "points": 13.5, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "-6.2% a year", "threshold": ">= +10%", "points": 0.0, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 6.4, "threshold": "<= 4", "points": 6.0, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "15.3%", "threshold": ">= 20%", "points": 6.1, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "3 years", "threshold": ">= 1.0", "points": null, "max": 10, "note": "needs operating cash flow and capex for at least 4 of the last 5 years" }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "4.0%", "threshold": ">= 7%", "points": 3.9, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 112.52, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Net income FY2018", "value": 12598000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448921000074/", "period": "2018-09-29", "accession": "0001744489-21-000074", "fact_id": 20705133, "verified": "unverified", "age_days": 2949 }, { "name": "Equity at FY2018 end", "value": 48773000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448919000225/", "period": "2018-09-29", "accession": "0001744489-19-000225", "fact_id": 22772666, "verified": "unverified", "age_days": 2949 }, { "name": "Net income FY2019", "value": 11054000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448921000220/", "period": "2019-09-28", "accession": "0001744489-21-000220", "fact_id": 20711273, "verified": "unverified", "age_days": 2585 }, { "name": "Equity at FY2019 end", "value": 88877000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448921000074/", "period": "2019-09-28", "accession": "0001744489-21-000074", "fact_id": 22797528, "verified": "unverified", "age_days": 2585 }, { "name": "Net income FY2020", "value": -2864000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448922000213/", "period": "2020-10-03", "accession": "0001744489-22-000213", "fact_id": 20717607, "verified": "unverified", "age_days": 2214 }, { "name": "Equity at FY2020 end", "value": 83583000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448921000220/", "period": "2020-10-03", "accession": "0001744489-21-000220", "fact_id": 22822562, "verified": "unverified", "age_days": 2214 }, { "name": "Net income FY2021", "value": 1995000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448924000064/", "period": "2021-10-02", "accession": "0001744489-24-000064", "fact_id": 20724139, "verified": "unverified", "age_days": 1850 }, { "name": "Equity at FY2021 end", "value": 88553000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448922000213/", "period": "2021-10-02", "accession": "0001744489-22-000213", "fact_id": 22848628, "verified": "unverified", "age_days": 1850 }, { "name": "Net income FY2022", "value": 3145000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448924000276/", "period": "2022-10-01", "accession": "0001744489-24-000276", "fact_id": 20731013, "verified": "unverified", "age_days": 1486 }, { "name": "Equity at FY2022 end", "value": 95008000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448923000216/", "period": "2022-10-01", "accession": "0001744489-23-000216", "fact_id": 22876192, "verified": "unverified", "age_days": 1486 }, { "name": "Net income FY2023", "value": 2354000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2023-09-30", "accession": "0001744489-25-000155", "fact_id": 20737705, "verified": "unverified", "age_days": 1122 }, { "name": "Equity at FY2023 end", "value": 99277000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448924000276/", "period": "2023-09-30", "accession": "0001744489-24-000276", "fact_id": 22903106, "verified": "unverified", "age_days": 1122 }, { "name": "Net income FY2024", "value": 4972000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 20743987, "verified": "unverified", "age_days": 758 }, { "name": "Equity at FY2024 end", "value": 100696000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 22928217, "verified": "unverified", "age_days": 758 }, { "name": "Net income FY2025", "value": 12404000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24296335, "verified": "unverified", "age_days": 394 }, { "name": "Equity at FY2025 end", "value": 109869000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2025-09-27", "accession": "0001744489-26-000057", "fact_id": 24485397, "verified": "unverified", "age_days": 394 }, { "name": "Net income FY2016", "value": 9391000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448919000173/", "period": "2016-10-01", "accession": "0001744489-19-000173", "fact_id": 20692338, "verified": "unverified", "age_days": 3677 }, { "name": "Net income FY2017", "value": 8980000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448919000225/", "period": "2017-09-30", "accession": "0001744489-19-000225", "fact_id": 20698849, "verified": "unverified", "age_days": 3313 }, { "name": "Net income FY2018", "value": 12598000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448921000074/", "period": "2018-09-29", "accession": "0001744489-21-000074", "fact_id": 20705133, "verified": "unverified", "age_days": 2949 }, { "name": "Net income FY2019", "value": 11054000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448921000220/", "period": "2019-09-28", "accession": "0001744489-21-000220", "fact_id": 20711273, "verified": "unverified", "age_days": 2585 }, { "name": "Net income FY2020", "value": -2864000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448922000213/", "period": "2020-10-03", "accession": "0001744489-22-000213", "fact_id": 20717607, "verified": "unverified", "age_days": 2214 }, { "name": "Net income FY2021", "value": 1995000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448924000064/", "period": "2021-10-02", "accession": "0001744489-24-000064", "fact_id": 20724139, "verified": "unverified", "age_days": 1850 }, { "name": "Net income FY2022", "value": 3145000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448924000276/", "period": "2022-10-01", "accession": "0001744489-24-000276", "fact_id": 20731013, "verified": "unverified", "age_days": 1486 }, { "name": "Net income FY2023", "value": 2354000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2023-09-30", "accession": "0001744489-25-000155", "fact_id": 20737705, "verified": "unverified", "age_days": 1122 }, { "name": "Net income FY2024", "value": 4972000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 20743987, "verified": "unverified", "age_days": 758 }, { "name": "Net income FY2025", "value": 12404000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24296335, "verified": "unverified", "age_days": 394 }, { "name": "debt_incl_current", "value": 42026000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24424571, "verified": "unverified", "age_days": 394, "stale": true }, { "name": "Operating income FY2021", "value": 7766000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448923000216/", "period": "2021-10-02", "accession": "0001744489-23-000216", "fact_id": 20863342, "verified": "unverified", "age_days": 1850 }, { "name": "Revenue FY2021", "value": 67418000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448923000216/", "period": "2021-10-02", "accession": "0001744489-23-000216", "fact_id": 20641087, "verified": "unverified", "age_days": 1850 }, { "name": "Operating income FY2022", "value": 12121000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448924000276/", "period": "2022-10-01", "accession": "0001744489-24-000276", "fact_id": 20868937, "verified": "unverified", "age_days": 1486 }, { "name": "Revenue FY2022", "value": 82722000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448924000276/", "period": "2022-10-01", "accession": "0001744489-24-000276", "fact_id": 20646150, "verified": "unverified", "age_days": 1486 }, { "name": "Operating income FY2023", "value": 12863000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2023-09-30", "accession": "0001744489-25-000155", "fact_id": 20874356, "verified": "unverified", "age_days": 1122 }, { "name": "Revenue FY2023", "value": 88898000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2023-09-30", "accession": "0001744489-25-000155", "fact_id": 20651173, "verified": "unverified", "age_days": 1122 }, { "name": "Operating income FY2024", "value": 15601000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 20879403, "verified": "unverified", "age_days": 758 }, { "name": "Revenue FY2024", "value": 91361000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 20656005, "verified": "unverified", "age_days": 758 }, { "name": "Operating income FY2025", "value": 17551000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24307250, "verified": "unverified", "age_days": 394 }, { "name": "Revenue FY2025", "value": 94425000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24289463, "verified": "unverified", "age_days": 394 }, { "name": "Shares outstanding", "value": 1726686902.0, "kind": "current", "source": "SEC cover page 10-Q 0001744489-26-000057 (1,726,686,902 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/dis-20260627.htm", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/R1.htm", "period": "2026-07-29", "accession": "0001744489-26-000057", "fact_id": 24599548, "age_days": 89, "stale": false } ] }, "lynch": { "score": 38.7, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-09-27", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_incl_current", "equity", "cash" ], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 5, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": null, "threshold": "<= 1.0", "points": 0.0, "max": 30, "note": "earnings not positive in both years, or growth not positive: PEG undefined" }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": null, "threshold": "12% to 35% a year", "points": 0.0, "max": 20, "note": "earnings not positive in both years" }, { "test": "3", "name": "P/E on latest annual EPS", "value": 16.4, "threshold": "<= 25", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 0.38, "threshold": "<= 0.5", "points": 15.0, "max": 15, "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "4 of 5", "threshold": "5 of 5", "points": 12.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-19.0%", "threshold": ">= +10%", "points": 1.7, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 112.52, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "EPS diluted FY2025", "value": 6.85, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24302200, "verified": "unverified", "age_days": 394 }, { "name": "EPS diluted FY2020", "value": -1.58, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448922000213/", "period": "2020-10-03", "accession": "0001744489-22-000213", "fact_id": 20785238, "verified": "unverified", "age_days": 2214 }, { "name": "debt_incl_current", "value": 42026000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24424571, "verified": "unverified", "age_days": 394, "stale": true }, { "name": "equity", "value": 110032000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2026-06-27", "accession": "0001744489-26-000057", "fact_id": 24502727, "verified": "unverified", "age_days": 121, "stale": true }, { "name": "cash", "value": 5185000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2026-06-27", "accession": "0001744489-26-000057", "fact_id": 24536118, "verified": "unverified", "age_days": 121, "stale": true } ] }, "graham_enterprising": { "score": 45.6, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-27", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "current_assets", "current_liabilities", "equity" ], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 10, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 0.71, "threshold": ">= 1.5", "points": 0.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": null, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "5 of 5 profitable", "threshold": "5 of 5", "points": 15.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "yes", "threshold": "yes", "points": 10.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": "-1.58 -> 6.85", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 1.77, "threshold": "<= 1.2", "points": 10.6, "max": 20, "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": 0.0, "max": 15, "note": "net current asset value not positive" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 112.52, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "current_assets", "value": 24892000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2026-06-27", "accession": "0001744489-26-000057", "fact_id": 24342578, "verified": "unverified", "age_days": 121, "stale": true }, { "name": "current_liabilities", "value": 35105000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2026-06-27", "accession": "0001744489-26-000057", "fact_id": 24369482, "verified": "unverified", "age_days": 121, "stale": true }, { "name": "Net income FY2021", "value": 1995000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448924000064/", "period": "2021-10-02", "accession": "0001744489-24-000064", "fact_id": 20724139, "verified": "unverified", "age_days": 1850 }, { "name": "Net income FY2022", "value": 3145000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448924000276/", "period": "2022-10-01", "accession": "0001744489-24-000276", "fact_id": 20731013, "verified": "unverified", "age_days": 1486 }, { "name": "Net income FY2023", "value": 2354000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2023-09-30", "accession": "0001744489-25-000155", "fact_id": 20737705, "verified": "unverified", "age_days": 1122 }, { "name": "Net income FY2024", "value": 4972000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 20743987, "verified": "unverified", "age_days": 758 }, { "name": "Net income FY2025", "value": 12404000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24296335, "verified": "unverified", "age_days": 394 }, { "name": "Dividend years (Yahoo)", "value": [ 2016, 2017, 2018, 2019, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/DIS/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 6.85, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24302200, "verified": "unverified", "age_days": 394 }, { "name": "EPS diluted FY2020", "value": -1.58, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448922000213/", "period": "2020-10-03", "accession": "0001744489-22-000213", "fact_id": 20785238, "verified": "unverified", "age_days": 2214 }, { "name": "equity", "value": 110032000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2026-06-27", "accession": "0001744489-26-000057", "fact_id": 24502727, "verified": "unverified", "age_days": 121, "stale": true }, { "name": "Shares outstanding", "value": 1726686902.0, "kind": "current", "source": "SEC cover page 10-Q 0001744489-26-000057 (1,726,686,902 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/dis-20260627.htm", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/R1.htm", "period": "2026-07-29", "accession": "0001744489-26-000057", "fact_id": 24599548, "age_days": 89, "stale": false } ] }, "piotroski": { "score": 88.9, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2024", "history_through": "2026", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 27, "not_cross_checked": 0 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/piotroski", "components": [ { "test": "1", "name": "Return on assets is positive", "value": "6.3%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "18,101M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "2.5% -> 6.3%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "18,101M vs 12,404M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "19.9% -> 17.9%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "0.73 -> 0.71", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "1,798M -> 1,727M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "17.1% -> 18.6%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.47 -> 0.48", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-09-27", "value": 12404000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24296335, "verified": "unverified", "age_days": 394 }, { "name": "total_assets 2025-09-27", "value": 197514000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2025-09-27", "accession": "0001744489-26-000057", "fact_id": 24385364, "verified": "unverified", "age_days": 394 }, { "name": "cfo 2025-09-27", "value": 18101000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24314448, "verified": "unverified", "age_days": 394 }, { "name": "net_income 2025-09-27", "value": 12404000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24296335, "verified": "unverified", "age_days": 394 }, { "name": "net_income 2024-09-28", "value": 4972000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 20743987, "verified": "unverified", "age_days": 758 }, { "name": "total_assets 2025-09-27", "value": 197514000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2025-09-27", "accession": "0001744489-26-000057", "fact_id": 24385364, "verified": "unverified", "age_days": 394 }, { "name": "total_assets 2024-09-28", "value": 196219000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 21938364, "verified": "unverified", "age_days": 758 }, { "name": "cfo 2025-09-27", "value": 18101000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24314448, "verified": "unverified", "age_days": 394 }, { "name": "net_income 2025-09-27", "value": 12404000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24296335, "verified": "unverified", "age_days": 394 }, { "name": "lt_debt 2025-09-27", "value": 35315000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2025-09-27", "accession": "0001744489-26-000057", "fact_id": 24412959, "verified": "unverified", "age_days": 394 }, { "name": "lt_debt 2024-09-28", "value": 38970000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 22088344, "verified": "unverified", "age_days": 758 }, { "name": "total_assets 2025-09-27", "value": 197514000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2025-09-27", "accession": "0001744489-26-000057", "fact_id": 24385364, "verified": "unverified", "age_days": 394 }, { "name": "total_assets 2024-09-28", "value": 196219000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 21938364, "verified": "unverified", "age_days": 758 }, { "name": "current_assets 2025-09-27", "value": 24267000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2025-09-27", "accession": "0001744489-26-000057", "fact_id": 24329329, "verified": "unverified", "age_days": 394 }, { "name": "current_assets 2024-09-28", "value": 25241000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 21330586, "verified": "unverified", "age_days": 758 }, { "name": "current_liabilities 2025-09-27", "value": 34162000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2025-09-27", "accession": "0001744489-26-000057", "fact_id": 24356280, "verified": "unverified", "age_days": 394 }, { "name": "current_liabilities 2024-09-28", "value": 34599000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 21603472, "verified": "unverified", "age_days": 758 }, { "name": "shares_out 2026-07-29", "value": 1726686902.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2026-07-29", "accession": "0001744489-26-000057", "fact_id": 24591174, "verified": "unverified", "age_days": 89 }, { "name": "shares_out 2025-07-30", "value": 1797933833.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000136/", "period": "2025-07-30", "accession": "0001744489-25-000136", "fact_id": 24580492, "verified": "unverified", "age_days": 453 }, { "name": "operating_income 2025-09-27", "value": 17551000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24307250, "verified": "unverified", "age_days": 394 }, { "name": "operating_income 2024-09-28", "value": 15601000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 20879403, "verified": "unverified", "age_days": 758 }, { "name": "revenue 2025-09-27", "value": 94425000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24289463, "verified": "unverified", "age_days": 394 }, { "name": "revenue 2024-09-28", "value": 91361000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 20656005, "verified": "unverified", "age_days": 758 }, { "name": "revenue 2025-09-27", "value": 94425000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2025-09-27", "accession": "0001744489-25-000155", "fact_id": 24289463, "verified": "unverified", "age_days": 394 }, { "name": "revenue 2024-09-28", "value": 91361000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 20656005, "verified": "unverified", "age_days": 758 }, { "name": "total_assets 2025-09-27", "value": 197514000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/", "period": "2025-09-27", "accession": "0001744489-26-000057", "fact_id": 24385364, "verified": "unverified", "age_days": 394 }, { "name": "total_assets 2024-09-28", "value": 196219000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "period": "2024-09-28", "accession": "0001744489-25-000155", "fact_id": 21938364, "verified": "unverified", "age_days": 758 } ] } }, "net_income_by_fy": [ { "fy": 2016, "period_end": "2016-10-01", "sec_frame": "CY2016", "value": 9391000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448919000173/", "accession": "0001744489-19-000173" }, { "fy": 2017, "period_end": "2017-09-30", "sec_frame": "CY2017", "value": 8980000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448919000225/", "accession": "0001744489-19-000225" }, { "fy": 2018, "period_end": "2018-09-29", "sec_frame": "CY2018", "value": 12598000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448921000074/", "accession": "0001744489-21-000074" }, { "fy": 2019, "period_end": "2019-09-28", "sec_frame": "CY2019", "value": 11054000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448921000220/", "accession": "0001744489-21-000220" }, { "fy": 2020, "period_end": "2020-10-03", "sec_frame": "CY2020", "value": -2864000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448922000213/", "accession": "0001744489-22-000213" }, { "fy": 2021, "period_end": "2021-10-02", "sec_frame": "CY2021", "value": 1995000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448924000064/", "accession": "0001744489-24-000064" }, { "fy": 2022, "period_end": "2022-10-01", "sec_frame": "CY2022", "value": 3145000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448924000276/", "accession": "0001744489-24-000276" }, { "fy": 2023, "period_end": "2023-09-30", "sec_frame": "CY2023", "value": 2354000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "accession": "0001744489-25-000155" }, { "fy": 2024, "period_end": "2024-09-28", "sec_frame": "CY2024", "value": 4972000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "accession": "0001744489-25-000155" }, { "fy": 2025, "period_end": "2025-09-27", "sec_frame": "CY2025", "value": 12404000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "accession": "0001744489-25-000155" } ], "eps_diluted_by_fy": [ { "fy": 2016, "period_end": "2016-10-01", "sec_frame": "CY2016", "value": 5.73, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448919000173/", "accession": "0001744489-19-000173", "value_reported": 5.73, "split_factor": 1.0, "split_basis": "filed between 2019-01-01 and 2019-04-28" }, { "fy": 2017, "period_end": "2017-09-30", "sec_frame": "CY2017", "value": 5.69, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448919000225/", "accession": "0001744489-19-000225", "value_reported": 5.69, "split_factor": 1.0, "split_basis": "filed between 2019-11-13 and 2019-12-31" }, { "fy": 2018, "period_end": "2018-09-29", "sec_frame": "CY2018", "value": 8.36, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448921000074/", "accession": "0001744489-21-000074", "value_reported": 8.36, "split_factor": 1.0, "split_basis": "filed 2021-04-01" }, { "fy": 2019, "period_end": "2019-09-28", "sec_frame": "CY2019", "value": 6.64, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448921000220/", "accession": "0001744489-21-000220", "value_reported": 6.64, "split_factor": 1.0, "split_basis": "filed 2021-11-24" }, { "fy": 2020, "period_end": "2020-10-03", "sec_frame": "CY2020", "value": -1.58, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448922000213/", "accession": "0001744489-22-000213", "value_reported": -1.58, "split_factor": 1.0, "split_basis": "filed 2022-11-29" }, { "fy": 2021, "period_end": "2021-10-02", "sec_frame": "CY2021", "value": 1.09, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448923000216/", "accession": "0001744489-23-000216", "value_reported": 1.09, "split_factor": 1.0, "split_basis": "filed 2023-11-21" }, { "fy": 2022, "period_end": "2022-10-01", "sec_frame": "CY2022", "value": 1.72, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448924000276/", "accession": "0001744489-24-000276", "value_reported": 1.72, "split_factor": 1.0, "split_basis": "filed 2024-11-14" }, { "fy": 2023, "period_end": "2023-09-30", "sec_frame": "CY2023", "value": 1.29, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "accession": "0001744489-25-000155", "value_reported": 1.29, "split_factor": 1.0, "split_basis": "filed 2025-11-13" }, { "fy": 2024, "period_end": "2024-09-28", "sec_frame": "CY2024", "value": 2.72, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "accession": "0001744489-25-000155", "value_reported": 2.72, "split_factor": 1.0, "split_basis": "filed 2025-11-13" }, { "fy": 2025, "period_end": "2025-09-27", "sec_frame": "CY2025", "value": 6.85, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "accession": "0001744489-25-000155", "value_reported": 6.85, "split_factor": 1.0, "split_basis": "filed 2025-11-13" } ], "revenue_by_fy": [ { "fy": 2016, "period_end": "2016-10-01", "sec_frame": "CY2016", "value": 55632000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448919000173/", "accession": "0001744489-19-000173" }, { "fy": 2017, "period_end": "2017-09-30", "sec_frame": "CY2017", "value": 55137000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448919000225/", "accession": "0001744489-19-000225" }, { "fy": 2018, "period_end": "2018-09-29", "sec_frame": "CY2018", "value": 59434000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448921000074/", "accession": "0001744489-21-000074" }, { "fy": 2019, "period_end": "2019-09-28", "sec_frame": "CY2019", "value": 69607000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448921000220/", "accession": "0001744489-21-000220" }, { "fy": 2020, "period_end": "2020-10-03", "sec_frame": "CY2020", "value": 65388000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448922000213/", "accession": "0001744489-22-000213" }, { "fy": 2021, "period_end": "2021-10-02", "sec_frame": "CY2021", "value": 67418000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448923000216/", "accession": "0001744489-23-000216" }, { "fy": 2022, "period_end": "2022-10-01", "sec_frame": "CY2022", "value": 82722000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448924000276/", "accession": "0001744489-24-000276" }, { "fy": 2023, "period_end": "2023-09-30", "sec_frame": "CY2023", "value": 88898000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "accession": "0001744489-25-000155" }, { "fy": 2024, "period_end": "2024-09-28", "sec_frame": "CY2024", "value": 91361000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "accession": "0001744489-25-000155" }, { "fy": 2025, "period_end": "2025-09-27", "sec_frame": "CY2025", "value": 94425000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "accession": "0001744489-25-000155" } ], "dividend_years": [ 1962, 1963, 1964, 1965, 1966, 1967, 1968, 1969, 1982, 1983, 1984, 1985, 1986, 1987, 1988, 1989, 1990, 1991, 1992, 1993, 1994, 1995, 1996, 1997, 1998, 1999, 2000, 2001, 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [ { "txn_date": "2026-10-16", "insider_name": "WOODFORD BRENT", "role": "officer", "code": "S", "shares": 2856.0, "price": 111.68, "value": 318958.08, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1744489/000162828026066355/#live" }, { "txn_date": "2026-10-08", "insider_name": "WOODFORD BRENT", "role": "officer", "code": "S", "shares": 3618.0, "price": 105.31, "value": 381011.58, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1744489/000162828026065544/#live" }, { "txn_date": "2026-09-01", "insider_name": "WOODFORD BRENT", "role": "officer", "code": "S", "shares": 3618.0, "price": 107.13, "value": 387596.33999999997, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1744489/000162828026060488/" }, { "txn_date": "2026-08-19", "insider_name": "Roeder Paul M", "role": "officer", "code": "S", "shares": 3596.0, "price": 106.32, "value": 382326.72, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1744489/000162828026058293/" }, { "txn_date": "2026-08-14", "insider_name": "WOODFORD BRENT", "role": "officer", "code": "S", "shares": 7238.0, "price": 105.31, "value": 762233.78, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1744489/000162828026057481/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001744489", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001744489.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001744489&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001744489&type=8-K", "yahoo": "https://finance.yahoo.com/quote/DIS", "stooq": "https://stooq.com/q/d/?s=dis.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=DIS", "finviz": "https://finviz.com/quote.ashx?t=DIS", "stockanalysis": "https://stockanalysis.com/stocks/dis/", "seeking_alpha": "https://seekingalpha.com/symbol/DIS", "openinsider": "http://openinsider.com/search?q=DIS", "google_news": "https://news.google.com/rss/search?q=DIS+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/DIS.json", "markdown": "https://theclaudetrader.com/s/DIS.md", "research_packet": "https://theclaudetrader.com/r/DIS.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/DIS; data from SEC EDGAR XBRL and market prices (Alpaca Market Data, Yahoo Finance) to 2026-10-23.", "disclaimer": "Scores are deterministic rule outputs from public filings. fair_value_model is a labelled model estimate from the same filings (method at /fair-value), not an opinion or recommendation.", "fair_value_model": { "fair_value": 99.1, "fv_low": 95.66, "fv_high": 186.16, "fv_gap_pct": -11.9, "fv_verdict": "red", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-08-05", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 95.65595271828342, "growth_used": 0.07626145769160764, "fcf_avg": 7844333333.333333, "inputs": { "fcf": { "value": 7844333333.333333, "years": [ 2023, 2024, 2025 ], "by_year": [ 4897000000.0, 8559000000.0, 10077000000.0 ], "cfo": [ { "value": 9866000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-09-30", "accession": "0001744489-25-000155", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/" }, { "value": 13971000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-09-28", "accession": "0001744489-25-000155", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/" }, { "value": 18101000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-09-27", "accession": "0001744489-25-000155", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/" } ], "capex": [ { "value": 4969000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2023-09-30", "accession": "0001744489-25-000155", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/" }, { "value": 5412000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2024-09-28", "accession": "0001744489-25-000155", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/" }, { "value": 8024000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2025-09-27", "accession": "0001744489-25-000155", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/" } ] }, "revenue_cagr_5y": { "value": 0.07626145769160764, "from": { "value": 65388000000.0, "tag": "SEC XBRL Revenues", "period_end": "2020-10-03", "accession": "0001744489-22-000213", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448922000213/" }, "to": { "value": 94425000000.0, "tag": "SEC XBRL Revenues", "period_end": "2025-09-27", "accession": "0001744489-25-000155", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/" } }, "shares": { "value": 1726686902.0, "tag": "SEC cover page 10-Q 0001744489-26-000057 (1,726,686,902 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/dis-20260627.htm", "period_end": "2026-07-29", "accession": "0001744489-26-000057", "filed": "2026-08-05", "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/R1.htm" } } }, "earnings": { "value": 186.15775116433798, "pe_used": 27.17631403858949, "pe_raw": 27.17631403858949, "pe_basis": "grid median (fewer than 3 SIC peers)", "inputs": { "eps": { "fy": 2025, "value": 6.85, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-09-27", "accession": "0001744489-25-000155", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "value_reported": 6.85, "split_factor": 1.0 } } }, "graham": { "value": 99.10355897038093, "inputs": { "eps": { "fy": 2025, "value": 6.85, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-09-27", "accession": "0001744489-25-000155", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/", "value_reported": 6.85, "split_factor": 1.0 }, "bvps": { "value": 63.724349720005, "equity": { "value": 110032000000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-06-27", "accession": "0001744489-26-000057", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/" }, "shares": 1726686902.0 } } } }, "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.", "discount_rate": 0.09, "terminal_growth": 0.025, "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%", "page": "https://theclaudetrader.com/fair-value" } }