DIS
Walt Disney Co
Price:  
107.67 
USD
Volume:  
10,411,187.00
United States | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Disney Intrinsic Value

-1.70 %
Upside

As of 2024-02-22, the Intrinsic Value of Walt Disney Co (DIS) is 105.83 USD. This Disney valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 107.67 USD, the upside of Walt Disney Co is -1.70%.

The range of the Intrinsic Value is 69.30 - 200.83 USD

107.67 USD
Stock Price
105.83 USD
Intrinsic Value
Intrinsic Value Details

Disney Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 69.30 - 200.83 105.83 -1.7%
DCF (Growth 10y) 102.41 - 271.78 149.79 39.1%
DCF (EBITDA 5y) 139.76 - 226.87 178.08 65.4%
DCF (EBITDA 10y) 165.68 - 280.69 214.98 99.7%
Fair Value 16.46 - 16.46 16.46 -84.71%
P/E 38.35 - 120.08 79.99 -25.7%
EV/EBITDA 97.29 - 181.18 131.26 21.9%
EPV 30.73 - 45.27 38.00 -64.7%
DDM - Stable 10.54 - 29.32 19.93 -81.5%
DDM - Multi 59.54 - 131.66 82.34 -23.5%

Disney Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 197,070.55
Beta 1.13
Outstanding shares (mil) 1,830.32
Enterprise Value (mil) 229,319.55
Market risk premium 4.60%
Cost of Equity 10.24%
Cost of Debt 5.03%
WACC 8.84%