NEW
Stock Screener with Intrinsic Value
The Walt Disney Company (DIS)
Last Price$107.00.5%
Market Cap$194.1B
WACC
9.0%
Cost of Equity
11.0%
Cost of Debt
0.6%
Debt to Equity
25.1%
Beta
0.8
Stock quality
6/10
Good
DIS WACC
Crunching data... Almost there!
Best stock ideas on the market right now
With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.
DIS Cost of Equity
Crunching data... Almost there!
DIS vs Peer Set: Discount Rate Comparison
WACC
Cost of Equity
General
Discount rate
financials
Company name
Revenue growth
EPS growth
Net Income margin
The Walt Disney CompanyDIS
9.0%
2.8%
110.9%
5.4%
Median Peer Set
8.5%
12.3%
0.6%
4.2%
Roku, Inc.ROKU
10.9%
11.5%
38.4%
(20.4%)
Netflix, Inc.NFLX
10.0%
6.7%
21.3%
16.0%
Warner Music Group Corp.WMG
8.7%
6.4%
1.2%
6.8%
News CorporationNWS
8.7%
2.1%
80.8%
2.6%
Live Nation Entertainment, Inc.LYV
8.7%
36.4%
(24.2%)
2.5%
Formula One GroupFWONK
8.3%
25.2%
(73.6%)
5.7%
Endeavor Group Holdings, Inc.EDR
7.0%
13.1%
(38.7%)
6.0%
TKO Group Holdings, Inc.TKO
6.5%
46.9%
N/A
(2.1%)
Fox CorporationFOX
6.2%
(6.3%)
34.2%
10.7%
Warner Bros. Discovery, Inc.WBD
4.2%
22.2%
(66.0%)
(7.6%)
Explore more intrinsic value tools hub for DIS
Peter Lynch Fair Value
Margin of safety
Reverse DCF
Relative Value
DCF value calculator
Ben Graham Fair Value
Intrinsic Value
Peter Lynch charts
Earnings growth model
Earnings Power Value
Loved by
investors
worldwide
investors
worldwide
10K+
Investors
use our platform
#1
Top value investing hub
with all necessary tools
1K+
Experienced investors
in our community
4.9
Average rating across
all rating platforms
FAQ
What is The Walt Disney Company's discount rate as of Jan 17, 2025?
As of Jan 17, 2025, The Walt Disney Company's discount rate is 8.96%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in The Walt Disney Company's capital structure and risk profile.
What is The Walt Disney Company's weighted average cost of capital (WACC)?
The Walt Disney Company's WACC as of Jan 17, 2025, is 8.96%. This value is calculated by blending the cost of debt and cost of equity, reflecting the company’s overall cost of financing its operations.
What is The Walt Disney Company's cost of equity?
The Walt Disney Company's cost of equity is 11.0%, as of Jan 17, 2025. This is the return that shareholders expect based on the stock's risk level and market conditions, used to calculate the discount rate for valuing future cash flows.