What Is DIS Fair Value?
Walt Disney Company (DIS) fair value estimate using multiple valuation models, updated daily.
As of August 1, 2026, Walt Disney Company (DIS) has a composite fair value estimate of $90.49 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $96.19, suggesting the stock is fair value by 5.9%.
Data as of August 1, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$90.49
vs. current price of $96.19(-5.9%)
How Is DIS Fair Value Calculated?
Four independent models estimate what DIS is worth. Each uses different inputs and assumptions. The composite blends them by weight.
DIS Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$100.09
+4.1%Fair Value
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$26.31
-72.6%Overvalued
Inputs used
DIS Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$97.71
+1.6%Fair Value
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$83.61
-13.1%Fair Value
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $96.19 is 4.1% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $10.44B | $9.46B |
| Year 2 | $11.73B | $9.63B |
| Year 3 | $13.17B | $9.79B |
| Year 4 | $14.78B | $9.96B |
| Year 5 | $16.60B | $10.13B |
| Year 6 | $18.63B | $10.31B |
| Year 7 | $20.92B | $10.49B |
| Year 8 | $23.49B | $10.67B |
| Year 9 | $26.37B | $10.85B |
| Year 10 | $29.61B | $11.04B |
| Terminal Value | $385.70B | $143.81B |
What Are DIS's Key Financial Metrics?
Earnings & Growth
Current Price
$96.19
EPS (TTM)
$6.25
Forward P/E
12.9
Profit Margin
11.5%
Cash & Balance Sheet
Free Cash Flow
3.8B
EBITDA
19.7B
Book Value
$62.30
Total Debt
47.4B
What Do Analysts Say About DIS?
Low
$88.00
Average
$127.48
High
$163.00
Upside
+32.5%
DIS Fair Value FAQ
What is the fair value of DIS?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), DIS's estimated fair value is $90.49. The stock is currently trading at $96.19, which makes it fair value by our analysis.
How is DIS's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is DIS overvalued or undervalued?
Based on our analysis, DIS is fair value. The current price of $96.19 is 5.9% above our estimated fair value of $90.49.
What do Wall Street analysts say about DIS?
30 analysts cover Walt Disney Company with a consensus rating of "Strong Buy." The average price target is $127.48, ranging from $88.00 to $163.00. This implies 32.5% upside from the current price.