The Discounted Cash Flow (DCF) valuation of Walt Disney Co (DIS) is 155.08 USD. With the latest stock price at 117.63 USD, the upside of Walt Disney Co based on DCF is 31.8%.
Based on the latest price of 117.63 USD and our DCF valuation, Walt Disney Co (DIS) is a buy. buying Disney stocks now will result in a potential gain of 31.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.3% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 106.62 - 272.80 | 155.08 |
| Upside | -9.4% - 131.9% | 31.8% |