Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Media
/
Walt Disney
DIS
Walt Disney
Competition And Production Cost Blowouts Will Hurt Cash Flows
BA
Bailey
Not Invested
Equity Analyst
Published
24 Jul 23
Updated
27 Sep 24
15
Set Fair Value
12
votes
4
Share
Bailey
's Fair Value
US$95.94
21.2% overvalued
intrinsic discount
27 Sep
US$116.27
Loading
1Y
29.6%
7D
2.2%
Author's Valuation
US$95.9
21.2% overvalued
intrinsic discount
Bailey's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Bailey
's
Fair Value
US$95.9
21.2% overvalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-1b
110b
2013
2016
2019
2022
2023
2025
2028
Revenue US$109.9b
Earnings US$8.2b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
4.19%
Entertainment revenue growth rate
0.45%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.65%
Calculation
US$8.25b
Earnings '28
x
30.00x
PE Ratio '28
=
US$247.38b
Market Cap '28
US$247.38b
Market Cap '28
/
1.86b
No. shares '28
=
US$132.73
Share Price '28
US$132.73
Share Price '28
Discounted to 2023 @ 7.67% p.a.
=
US$91.73
Fair Value '23
