Back to DIS Overview
NYQ · Valuation Lab
DIS
Walt Disney Company (The)
Last$101.76
Market cap—
EV/EBITDA11.1x
Intrinsic value
$66395064938.75
MoS +100.0% · Undervalued
Assuming 4.0% FCF margin and 4.5% Y1–5 growth.
Upside to price
EV (DCF)108.1B
Terminal share69%
Expected IV$79820184221.67
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 69% of EV
PV of stage FCFs33.3B
PV of terminal value74.8B
Enterprise value108.1B
Net cash / (debt)-41.7B
Equity value66.4B
Intrinsic value / share$66395064938.75
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 98.7B | 3.9B | 3.7B | 94.0% |
| Y2 | 103.1B | 4.1B | 3.6B | 88.3% |
| Y3 | 107.8B | 4.3B | 3.6B | 83.0% |
| Y4 | 112.6B | 4.5B | 3.5B | 78.1% |
| Y5 | 117.7B | 4.7B | 3.5B | 73.4% |
| Y6 | 120.4B | 4.8B | 3.3B | 69.0% |
| Y7 | 123.1B | 4.9B | 3.2B | 64.8% |
| Y8 | 126B | 5B | 3.1B | 60.9% |
| Y9 | 128.9B | 5.2B | 3B | 57.3% |
| Y10 | 131.8B | 5.3B | 2.8B | 53.8% |
| Terminal | — | — | 74.8B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.