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%.
| 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% |