The Discounted Cash Flow (DCF) valuation of Discovery Inc (DISCA) is 40.85 USD. With the latest stock price at 24.43 USD, the upside of Discovery Inc based on DCF is 67.2%.
Based on the latest price of 24.43 USD and our DCF valuation, Discovery Inc (DISCA) is a buy. buying Discovery stocks now will result in a potential gain of 67.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.3% | 6.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 27.77 - 64.36 | 40.85 |
| Upside | 13.7% - 163.5% | 67.2% |