The Discounted Cash Flow (DCF) valuation of Walt Disney Co (DIS) is 136.79 USD. With the latest stock price at 108.81 USD, the upside of Walt Disney Co based on DCF is 25.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.0% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 96.49 - 224.93 | 136.79 |
| Upside | -11.3% - 106.7% | 25.7% |