The Discounted Cash Flow (DCF) valuation of Walt Disney Co (DIS) is 156.09 USD. With the latest stock price at 116.10 USD, the upside of Walt Disney Co based on DCF is 34.4%.
Based on the latest price of 116.10 USD and our DCF valuation, Walt Disney Co (DIS) is a buy. buying Disney stocks now will result in a potential gain of 34.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.9% | 7.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 103.47 - 299.13 | 156.09 |
| Upside | -10.9% - 157.7% | 34.4% |