The Walt Disney Company (DIS)
Discount cash flow analysis
Price history
Sensitivity matrix
|
-1% |
Discount Rate % 0% |
1% |
||
|---|---|---|---|---|
| -1% | $20.65 | $20.32 | $20.00 | |
| Terminal Growth% | 0 | $20.73 | $20.40 | $20.08 |
| +1% | $20.81 | $20.48 | $20.16 |
How does a change in discount rate or terminal growth affect valuation?
This table shows the sensitivity of the valuation to two key variables - the discount rate and the terminal growth rate
Valuations and comments
- Valuecruncher created a new valuation of $20.74 (overvalued by 39.5%) - 19 hours ago
- SethWellbourne created a new valuation of $17.91 (undervalued by 0.34%) - 1 year ago
- GordonGekko created a new valuation of $19.97 (undervalued by 20.23%) - 1 year ago
- TheCrunchBlog created a new valuation of $26.45 (undervalued by 23.77%) - 1 year ago
- GordonGekko created a new valuation of $25.04 (undervalued by 8.63%) - 1 year ago
Comments
The boring details
| All amounts in millions | Figures |
| Enterprise Value: | 75,996 |
| Net Debt (Long-term borrowings less cash): | 9,510 |
| Equity Value: | 65,516 |
| Number of Shares Outstanding: | 1,939,000,000 |
| Calculated value per share: | $20.40 |
Enterprise Value is the present value of the post-tax cash flows for a business into the future.
Where:
- C1, C2, C3 - the cash flow in period 1, 2, 3, ...
- r - the discount rate
To capture the cash flows into the future a terminal value is calculated via a perpetuity calculation -
based on the final years forecast post-tax free cash flow.
Where:
- Cn - the cash flow in the final forecast period.
- LTG - the long-term growth rate
- r - the discount rate
- g - the terminal growth rate
The Capital Asset Pricing Model (CAPM) is used to determine the equity component in the discount rate.
Where:
- rt - the risk free rate
- t - the tax rate
- B - the beta of the company
- MRP - the Market Risk Premium
Valuecruncher uses an estimate of Weighted Average Cost of Capital (WACC) to determine the discount rate in the calculation.