The Discounted Cash Flow (DCF) valuation of Walt Disney Co (DIS) is 68.17 USD. With the latest stock price at 113.90 USD, the upside of Walt Disney Co based on DCF is -40.2%.
Based on the latest price of 113.90 USD and our DCF valuation, Walt Disney Co (DIS) is a sell. selling Disney stocks now will result in a potential gain of 40.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.5% | 8.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 43.08 - 131.49 | 68.17 |
| Upside | -62.2% - 15.4% | -40.2% |