Market Cap : 200.4 B | Enterprise Value : 240.39 B | PE Ratio : 63.78 | PB Ratio : 2.06 |
---|
DIS has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
DIS has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
As of today (2023-01-27), The Walt Disney Co's intrinsic value calculated from the Discounted Cash Flow model is $7.28.
Note: Discounted Cash Flow model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's predictability rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.
The Walt Disney Co's Predictability Rank is 1-Star. Thus, this page is only used for demonstration purposes and the DCF related results in the screener and portfolio will appear as zero.
Margin of Safety (FCF Based) using Discounted Cash Flow model for The Walt Disney Co is -1,406.87%.
The industry rank for The Walt Disney Co's Intrinsic Value: DCF (FCF Based) or its related term are showing as below:
The historical data trend for The Walt Disney Co's Intrinsic Value: DCF (FCF Based) can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
This is the intrinsic value calculated from the Discounted Cash Flow model with default parameters. In a discounted cash flow model, the future cash flow is estimated based on a cash flow growth rate and a discount rate. The cash flow of the future is discounted to its current value at the discount rate. All of the discounted future cash flow is added together to get the current intrinsic value of the company.
Usually a two-stage model is used when calculating a stock's intrinsic value using a discounted cash flow model. The first stage is called the growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.
GuruFocus DCF calculator is a two-stage model. The default values are defined as:
1. Discount Rate: d = 10%
A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. We used the 10-Year Treasury Constant Maturity Rate as the risk free rate and rounded up to the nearest integer, then added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.
2. Growth Rate in the growth stage: g1 = 5%
Growth Rate in the growth stage = average free cash flow growth rate in the past 10 years. If it is higher than 20%, we use 20%. If it is less than 5%, we use 5% instead. =>
For companies with Average Free Cash Flow Growth Rate in the past 10 years less than 5%, GuruFocus defaults => Growth Rate: 5%
3. Years of Growth Stage: y1 = 10
4. Terminal Growth Rate: g2 = 4%
5. Years of Terminal Growth: y2 = 10
6. Free Cash Flow per Share: fcf = $0.583.
However, GuruFocus DCF calculator is actually a Discounted Earnings calculator, the EPS without NRI is used as the default. The reason we are doing this is we found that historically stock prices are more correlated with earnings than free cash flow.
All of the default settings can be changed and the results are calculated automatically.
The Walt Disney Co's Intrinsic Value: DCF (FCF Based) for today is calculated as
Intrinsic Value: DCF (FCF Based) | = | Free Cash Flow per Share | * | {[(1+g1)/(1+d) | + | (1+g1)^2/(1+d)^2 | + | ... | + | (1+g1)^10/(1+d)^10] |
+ | (1+g1)^10/(1+d)^10 | * | [(1+g2)/(1+d) | + | (1+g2)^2/(1+d)^2 | + | ... | + | (1+g2)^10/(1+d)^10]} |
set x = (1+g1)/(1+d) = (1+0.05)/(1+0.1) = 0.95454545454545
and y = (1+g2)/(1+d) = (1+0.04)/(1+0.1) = 0.94545454545455
Intrinsic Value: DCF (FCF Based) | = | Free Cash Flow per Share | * | {[x | + | x^2 | + | ... | + | x^10] | + | x^10 | * | [y | + | y^2 | + | ... | + | y^10]} |
= | Free Cash Flow per Share | * | [x | * | (1-x^10) | / | (1-x) | + | x^10 | * | y | * | (1-y^10) | / | (1-y)] | |||||
= | 0.583 | * | 12.485 | |||||||||||||||||
= | 7.28 |
Margin of Safety (FCF Based) | = | (Intrinsic Value: DCF (FCF Based) | - | Current Price) | / | Intrinsic Value: DCF (FCF Based) |
= | (7.28 | - | 109.70) | / | 7.28 | |
= | -1,406.87 % |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Unlike valuation methods such as Net Current Asset Value, Tangible Book per Share, Graham Number, Median PS Value etc, discounted Cash Flow model evaluates the companies based on their future earnings power instead of their assets.
What you need to know about the DCF model:
1. The DCF model evaluates a company based on its future earnings powerYou can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.
Thank you for viewing the detailed overview of The Walt Disney Co's Intrinsic Value: DCF (FCF Based) provided by GuruFocus.com. Please click on the following links to see related term pages.
Gutierrez Horacio E | officer: Sr EVP, General Counsel & Secy | 500 SOUTH BUENA VISTA STREET BURBANK CA 91521 |
Morrell Geoff | officer: SEVP Chf Corp Affairs Officer | 500 SOUTH BUENA VISTA STREET BURBANK CA 91521 |
Richardson Paul J | officer: Sr. EVP and Chief HR Officer | 500 SOUTH BUENA VISTA STREET BURBANK CA 91521 |
Chang Amy | director | 2100 SEAPORT BLVD. C/O INFORMATICA CORPORATION REDWOOD CITY CA 94063 |
Mcdonald Calvin | director | C/O LULULEMON ATHLETICA INC. 1818 CORNWALL AVENUE VANCOUVER A1 V6J 1C7 |
Chapek Robert A | officer: Chief Executive Officer | 500 SOUTH BUENA VISTA STREET BURBANK CA 91521 |
Catz Safra | director | C/O DELPHI ASSET MGMT CORPORATION 5525 KIETZKE LANE, SUITE 200 RENO NV 89511 |
Arnold Susan E | director | THE PROCTER & GAMBLE COMPANY 1 PROCTER & GAMBLE PLAZA CINCINNATI OH 45202 |
Lagomasino Maria Elena | director | 345 PARK AVENUE 5TH FL NEW YORK NY 10154 |
Parker Mark G | director | ONE BOWERMAN DR BEAVERTON OR 97005 |
Barra Mary T | director | 300 RENAISSANCE CENTER M/C: 482-C25-A36 DETROIT MI 48265-3000 |
Froman Michael B. G. | director | 2000 PURCHASE STREET PURCHASE NY 10577 |
Braverman Alan N | officer: Sr EVP, General Counsel & Secy | 500 SOUTH BUENA VISTA ST BURBANK CA 91521-1030 |
Mccarthy Christine M | officer: SEVP-Chief Financial Officer | 500 SOUTH BUENA VISTA STREET BURBANK CA 91521-0964 |
Parker Mary Jayne | officer: SEVP and Chief HR Officer | 500 SOUTH BUENA VISTA STREET BURBANK CA 91521-0966 |
From GuruFocus
By insider 02-15-2022
By insider 01-20-2022
By insider 02-09-2022
By insider 02-19-2022
Other Sources
By Fool 2022-03-24
By Fool 2022-04-05
By tipranks.com 2022-04-01
By Fool 2022-04-04
By Zacks 2022-03-31
By Zacks 2022-03-24
By Zacks 2022-04-04
By Zacks 2022-03-30
By Fool 2022-04-06
By Zacks 2022-03-28
By Zacks 2022-03-30
By Fool 2022-03-25
By Zacks 2022-03-29
By Fool 2022-04-05