The Discounted Cash Flow (DCF) valuation of Walt Disney Co (DIS) is 140.85 USD. With the latest stock price at 113.34 USD, the upside of Walt Disney Co based on DCF is 24.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.8% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 99.65 - 230.73 | 140.85 |
| Upside | -12.1% - 103.6% | 24.3% |