{"schemaVersion":"edgar.public-analysis.v1","calculationVersion":"analysis-v1.4:context-v3","mappingVersion":"analysis-mappings-v2","status":"ready","ticker":"DIS","cik":"0001744489","name":"Walt Disney Co","lens":"corporate","businessModel":"corporate","basis":"annual","asOf":"","selectedEnd":"latest","period":{"kind":"annual","start":"2024-09-29","end":"2025-09-27","fiscalYear":2025,"fiscalPeriod":"FY"},"comparisonPeriod":{"kind":"annual","start":"2023-10-01","end":"2024-09-28","fiscalYear":2024,"fiscalPeriod":"FY"},"checkedAt":"2026-09-27T01:32:10.551Z","retrievedAt":"2026-09-13T08:26:29.966Z","calculatedAt":"2026-09-27T01:32:15.462Z","freshUntil":"2026-09-28T02:32:10.551Z","stale":false,"metrics":[{"key":"revenue","label":"Revenue","format":"currency","unit":"USD","value":94425000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-09-29","end":"2025-09-27"},"reason":null,"sourceIds":[0],"calculations":[],"previous":{"value":91361000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2023-10-01","end":"2024-09-28"},"reason":null,"sourceIds":[1],"calculations":[]},"change":{"delta":3064000000,"percent":3.353728615054564,"reason":null}},{"key":"netIncome","label":"Net Income","format":"currency","unit":"USD","value":12404000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-09-29","end":"2025-09-27"},"reason":null,"sourceIds":[2],"calculations":[],"previous":{"value":4972000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2023-10-01","end":"2024-09-28"},"reason":null,"sourceIds":[3],"calculations":[]},"change":{"delta":7432000000,"percent":149.47707160096542,"reason":null}},{"key":"operatingMargin","label":"Operating margin","format":"percent","unit":"%","value":18.587238549113053,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2024-09-29","end":"2025-09-27"},"reason":null,"sourceIds":[4,0],"calculations":[],"previous":{"value":17.076214139512484,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2023-10-01","end":"2024-09-28"},"reason":null,"sourceIds":[5,1],"calculations":[]},"change":{"delta":1.5110244096005694,"percent":null,"reason":null}},{"key":"operatingCashFlow","label":"Operating Cash Flow","format":"currency","unit":"USD","value":18101000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-09-29","end":"2025-09-27"},"reason":null,"sourceIds":[6],"calculations":[],"previous":{"value":13971000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2023-10-01","end":"2024-09-28"},"reason":null,"sourceIds":[7],"calculations":[]},"change":{"delta":4130000000,"percent":29.561233984682556,"reason":null}},{"key":"freeCashFlow","label":"Free cash flow","format":"currency","unit":"USD","value":10077000000,"classification":"calculated","formula":"Operating cash flow − reported purchases of property, plant and equipment","observationPeriod":{"kind":"duration","start":"2024-09-29","end":"2025-09-27"},"reason":null,"sourceIds":[6,8],"calculations":[],"previous":{"value":8559000000,"classification":"calculated","formula":"Operating cash flow − reported purchases of property, plant and equipment","observationPeriod":{"kind":"duration","start":"2023-10-01","end":"2024-09-28"},"reason":null,"sourceIds":[7,9],"calculations":[]},"change":{"delta":1518000000,"percent":17.73571678934455,"reason":null}},{"key":"roe","label":"Return on average equity","format":"percent","unit":"%","value":11.781635124545865,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2024-09-29","end":"2025-09-27"},"reason":null,"sourceIds":[2,10,11],"calculations":[],"previous":{"value":4.972671310626935,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2023-10-01","end":"2024-09-28"},"reason":null,"sourceIds":[3,11,12],"calculations":[]},"change":{"delta":6.80896381391893,"percent":null,"reason":null}}],"sourceCatalog":[{"taxonomy":"us-gaap","tag":"Revenues","unit":"USD","start":"2024-09-29","end":"2025-09-27","value":94425000000,"accession":"0001744489-25-000155","filed":"2025-11-13","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/dis-20250927.htm","revised":false},{"taxonomy":"us-gaap","tag":"Revenues","unit":"USD","start":"2023-10-01","end":"2024-09-28","value":91361000000,"accession":"0001744489-25-000155","filed":"2025-11-13","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/dis-20250927.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2024-09-29","end":"2025-09-27","value":12404000000,"accession":"0001744489-25-000155","filed":"2025-11-13","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/dis-20250927.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2023-10-01","end":"2024-09-28","value":4972000000,"accession":"0001744489-25-000155","filed":"2025-11-13","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/dis-20250927.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2024-09-29","end":"2025-09-27","value":17551000000,"accession":"0001744489-25-000155","filed":"2025-11-13","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/dis-20250927.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2023-10-01","end":"2024-09-28","value":15601000000,"accession":"0001744489-25-000155","filed":"2025-11-13","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/dis-20250927.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2024-09-29","end":"2025-09-27","value":18101000000,"accession":"0001744489-25-000155","filed":"2025-11-13","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/dis-20250927.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2023-10-01","end":"2024-09-28","value":13971000000,"accession":"0001744489-25-000155","filed":"2025-11-13","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/dis-20250927.htm","revised":false},{"taxonomy":"us-gaap","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2024-09-29","end":"2025-09-27","value":8024000000,"accession":"0001744489-25-000155","filed":"2025-11-13","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/dis-20250927.htm","revised":false},{"taxonomy":"us-gaap","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2023-10-01","end":"2024-09-28","value":5412000000,"accession":"0001744489-25-000155","filed":"2025-11-13","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/dis-20250927.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-09-27","value":109869000000,"accession":"0001744489-26-000057","filed":"2026-08-05","form":"10-Q","url":"https://www.sec.gov/Archives/edgar/data/1744489/000174448926000057/dis-20260627.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-28","value":100696000000,"accession":"0001744489-25-000155","filed":"2025-11-13","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1744489/000174448925000155/dis-20250927.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-30","value":99277000000,"accession":"0001744489-24-000276","filed":"2024-11-14","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1744489/000174448924000276/dis-20240928.htm","revised":false}],"coverage":{"displayedMetrics":6,"availableMetrics":6,"reportedMetrics":3,"calculatedMetrics":3,"comparableMetrics":6,"sourceCount":13,"sourceInputsOmitted":0,"preparedHistoryPeriods":7},"limitations":["Normalized standard SEC XBRL concepts, not a complete reproduction of the filed financial statements. Missing values are not zero.","Values are unscaled USD, reported per-share units, percentages or ratios as labeled. Balance-sheet inputs are point-in-time observations; income and cash-flow inputs cover their stated durations.","The latest filed values in the prepared model are used, including subsequent comparative revisions. Selecting an older reporting end does not create an as-filed historical vintage.","Year-over-year changes require compatible periods. Percentage growth is not calculated from a zero or negative base; percentage-valued metrics change in percentage points.","Reported inputs, calculated metrics and source-check dates remain separate. CFTC positioning, market prices and personal research assumptions are outside this summary."],"interactiveUrl":"/analysis/DIS#analysis-workspace","summaryUrl":"/api/v1/analysis/DIS"}