Walt Disney Co (DIS)
Services-Miscellaneous Amusement & Recreation · Communication Services · $260.3B
Intrinsic Value (Consensus)
$139.32
Current Price
$137.00
Margin of Safety
+1.7%
1.7% Below Intrinsic Value
Value: $139
Price: $137
Valuation Model Estimates
Current Price: $137.00
DCF (Discounted Cash Flow)
$248.71
Graham Number
$94.41
Earnings Power Value
$66.50
Relative Value (P/E)
$137.00
Dividend Discount Model
$150.00
Consensus Value
$139.32
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $6.85
- EPS (Forward)
- $8.22
- Book Value
- $57.83
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 11.3%
- Debt/Equity
- 38%
- Revenue Growth
- 3.4%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance