The Discounted Cash Flow (DCF) valuation of Walt Disney Co (DIS) is 122.17 USD. With the latest stock price at 89.93 USD, the upside of Walt Disney Co based on DCF is 35.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.5% | 7.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 77.71 - 248.61 | 122.17 |
| Upside | -13.6% - 176.4% | 35.8% |