DIS
Walt Disney Co
Price:  
101.52 
USD
Volume:  
10,411,475.00
United States | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Disney DCF Valuation - Growth Exit 5Y

27.6%
Upside

The Discounted Cash Flow (DCF) valuation of Walt Disney Co (DIS) is 129.56 USD. With the latest stock price at 101.52 USD, the upside of Walt Disney Co based on DCF is 27.6%.

Range Selected
WACC / Discount Rate 6.7% - 9.0% 7.8%
Long-term Growth Rate 3.0% - 5.0% 4.0%
Fair Price 77.10 - 318.33 129.56
Upside -24.1% - 213.6% 27.6%
101.52 USD
Stock Price
129.56 USD
Fair Price