As of 2024-12-15, the Intrinsic Value of Walt Disney Co (DIS) is
140.85 USD. This Disney valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 113.34 USD, the upside of Walt Disney Co is
24.30%.
The range of the Intrinsic Value is 99.65 - 230.73 USD
140.85 USD
Intrinsic Value
Disney Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
99.65 - 230.73 |
140.85 |
24.3% |
| DCF (Growth 10y) |
149.77 - 322.79 |
204.46 |
80.4% |
| DCF (EBITDA 5y) |
158.43 - 237.62 |
188.35 |
66.2% |
| DCF (EBITDA 10y) |
211.71 - 324.01 |
254.76 |
124.8% |
| Fair Value |
68.64 - 68.64 |
68.64 |
-39.44% |
| P/E |
62.10 - 123.52 |
99.65 |
-12.1% |
| EV/EBITDA |
104.94 - 199.89 |
142.79 |
26.0% |
| EPV |
54.87 - 76.06 |
65.47 |
-42.2% |
| DDM - Stable |
24.83 - 64.78 |
44.81 |
-60.5% |
| DDM - Multi |
84.18 - 167.99 |
111.89 |
-1.3% |
Disney Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
205,251.94 |
| Beta |
0.30 |
| Outstanding shares (mil) |
1,810.94 |
| Enterprise Value (mil) |
245,064.94 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.78% |
| Cost of Debt |
4.54% |
| WACC |
6.94% |