The Discounted Cash Flow (DCF) valuation of Walt Disney Co (DIS) is 135.12 USD. With the latest stock price at 95.15 USD, the upside of Walt Disney Co based on DCF is 42.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.2% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 85.59 - 280.36 | 135.12 |
| Upside | -10.0% - 194.6% | 42.0% |