Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Media
/
Walt Disney
DIS
Walt Disney
Parks and Resorts Will Transform Disney Into A Tourism Magnet, Drastically Improving Revenue And Margins
GO
Goran_Damchevski
Not Invested
Equity Analyst
Published
04 Oct 23
Updated
02 Jul 24
12
Set Fair Value
8
votes
2
Share
Goran_Damchevski
's Fair Value
US$112.22
3.6% overvalued
intrinsic discount
02 Jul
US$116.27
Loading
1Y
29.6%
7D
2.2%
Author's Valuation
US$112.2
3.6% overvalued
intrinsic discount
Goran_Damchevski's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Goran_Damchevski
's
Fair Value
US$112.2
3.6% overvalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-3b
113b
2013
2016
2019
2022
2024
2025
2028
2029
Revenue US$112.8b
Earnings US$13.5b
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$13.53b
Earnings '29
x
20.60x
PE Ratio '29
=
US$278.76b
Market Cap '29
US$278.76b
Market Cap '29
/
1.70b
No. shares '29
=
US$164.12
Share Price '29
US$164.12
Share Price '29
Discounted to 2024 @ 7.90% p.a.
=
US$112.22
Fair Value '24
