What Is DIS Fair Value?
Walt Disney Company (DIS) fair value estimate using multiple valuation models, updated daily.
As of September 15, 2026, Walt Disney Company (DIS) has a composite fair value estimate of $90.66 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $106.42, suggesting the stock is fair value by 14.8%.
Data as of September 15, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$90.66
vs. current price of $106.42(-14.8%)
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 →
$98.15
-7.8%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 →
$26.29
-75.3%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 →
$99.51
-6.5%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.
$85.67
-19.5%Overvalued
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 $106.42 is 7.8% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $10.45B | $9.45B |
| Year 2 | $11.75B | $9.61B |
| Year 3 | $13.20B | $9.76B |
| Year 4 | $14.84B | $9.92B |
| Year 5 | $16.68B | $10.08B |
| Year 6 | $18.74B | $10.25B |
| Year 7 | $21.06B | $10.41B |
| Year 8 | $23.67B | $10.58B |
| Year 9 | $26.60B | $10.75B |
| Year 10 | $29.89B | $10.93B |
| Terminal Value | $378.85B | $138.50B |
What Are DIS's Key Financial Metrics?
Earnings & Growth
Current Price
$106.42
EPS (TTM)
$4.85
Forward P/E
14.2
Profit Margin
8.7%
Cash & Balance Sheet
Free Cash Flow
4.9B
EBITDA
21B
Book Value
$63.60
Total Debt
46B
What Do Analysts Say About DIS?
Low
$88.00
Average
$127.22
High
$144.00
Upside
+19.5%
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 $90.66. The stock is currently trading at $106.42, 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 $106.42 is 14.8% above our estimated fair value of $90.66.
What do Wall Street analysts say about DIS?
31 analysts cover Walt Disney Company with a consensus rating of "Strong Buy." The average price target is $127.22, ranging from $88.00 to $144.00. This implies 19.5% upside from the current price.