The Discounted Cash Flow (DCF) valuation of Walt Disney Co (DIS) is 154.56 USD. With the latest stock price at 123.49 USD, the upside of Walt Disney Co based on DCF is 25.2%.
Based on the latest price of 123.49 USD and our DCF valuation, Walt Disney Co (DIS) is a buy. buying Disney stocks now will result in a potential gain of 25.2%.
| 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 | -14.1% - 120.7% | 25.2% |