The Discounted Cash Flow (DCF) valuation of Walt Disney Co (DIS) is 156.08 USD. With the latest stock price at 119.35 USD, the upside of Walt Disney Co based on DCF is 30.8%.
Based on the latest price of 119.35 USD and our DCF valuation, Walt Disney Co (DIS) is a buy. buying Disney stocks now will result in a potential gain of 30.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.2% | 7.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 108.53 - 268.07 | 156.08 |
| Upside | -9.1% - 124.6% | 30.8% |