DIS
Walt Disney Co
Price:  
124.01 
USD
Volume:  
13,447,251.00
United States | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Disney DCF Valuation - Growth Exit 5Y

24.6%
Upside

What is the DCF valuation of Disney??

The Discounted Cash Flow (DCF) valuation of Walt Disney Co (DIS) is 154.56 USD. With the latest stock price at 124.01 USD, the upside of Walt Disney Co based on DCF is 24.6%.

Is Disney a buy or a sell?

Based on the latest price of 124.01 USD and our DCF valuation, Walt Disney Co (DIS) is a buy. buying Disney stocks now will result in a potential gain of 24.6%.

Range Selected
WACC / Discount Rate 6.6% - 8.4% 7.5%
Long-term Growth Rate 2.0% - 4.0% 3.0%
Fair Price 106.12 - 272.58 154.56
Upside -14.4% - 119.8% 24.6%
124.01 USD
Stock Price
154.56 USD
Fair Price