As of 2025-05-15, the Intrinsic Value of Discovery Inc (DISCA) is 40.85 USD. This Discovery valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.43 USD, the upside of Discovery Inc is 67.20%.
The range of the Intrinsic Value is 27.77 - 64.36 USD
Based on its market price of 24.43 USD and our intrinsic valuation, Discovery Inc (DISCA) is undervalued by 67.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.77 - 64.36 | 40.85 | 67.2% |
| DCF (Growth 10y) | 34.88 - 74.83 | 49.23 | 101.5% |
| DCF (EBITDA 5y) | 7.06 - 12.01 | 9.59 | -60.8% |
| DCF (EBITDA 10y) | 17.44 - 25.69 | 21.44 | -12.2% |
| Fair Value | 11.54 - 11.54 | 11.54 | -52.76% |
| P/E | 5.62 - 12.92 | 8.86 | -63.7% |
| EV/EBITDA | 6.16 - 72.15 | 37.67 | 54.2% |
| EPV | 167.90 - 252.06 | 209.98 | 759.5% |
| DDM - Stable | 16.94 - 36.06 | 26.50 | 8.5% |
| DDM - Multi | 18.21 - 31.75 | 23.29 | -4.7% |
| Market Cap (mil) | 12,415.57 |
| Beta | 1.13 |
| Outstanding shares (mil) | 508.21 |
| Enterprise Value (mil) | 23,524.57 |
| Market risk premium | 4.24% |
| Cost of Equity | 8.31% |
| Cost of Debt | 5.83% |
| WACC | 6.19% |