The Discounted Cash Flow (DCF) valuation of Walt Disney Co (DIS) is 135.40 USD. With the latest stock price at 111.20 USD, the upside of Walt Disney Co based on DCF is 21.8%.
Based on the latest price of 111.20 USD and our DCF valuation, Walt Disney Co (DIS) is a buy. buying Disney stocks now will result in a potential gain of 21.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.0% | 7.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 91.40 - 248.63 | 135.40 |
| Upside | -17.8% - 123.6% | 21.8% |